property-location

611 W Gulf Blvd Panama City Beach, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$67,098

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

$20k

$55k

$90k

$125k

Oceanfront Condo • Sleeps 6 • Walk To Pier Park
$123,877
$412
68%
33634$379✅✅❌Yes / Yes✅⭐️ 4.81 (64)Profile
Sunrise Beach 1701
$117,390
$423
83%
33633$434✅❌❌Yes / Yes✅⭐️ 4.97 (30)Profile
18th Floor Gulf Views | Beach Chairs + Pier Park
$100,993
$374
60%
38624$262✅✅❌Yes / Yes❌⭐️ 4.94 (53)Profile
Stunning 18th Flr Gulf Front Resort 3 Bdrm 2Bath
$96,476
$379
68%
34624$287✅✅❌Yes / Yes✅⭐️ 4.9 (115)Profile
Calypso Resort! w/Beach Chairs! Gulf Front Master!
$91,253
$292
75%
35623$213✅❌❌Yes / Yes✅⭐️ 4.84 (82)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,869/mo

Avg profit / month

$121/mo

Best profit month

Jul $6,355

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

42.51%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.