property-location

6303 Palm Ct Panama City Beach, Florida

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$67,849

Annual Revenue

Median of 25 selected comps

$10k

$70k

$125k

$185k

Watercrest 401- FREE Beach Chairs!
$183,649
$555
86%
24622$457✅✅❌Yes / Yes✅⭐️ 4.85 (62)Profile
Fall in love with the best views! Must see!
$119,594
$365
74%
23624$422✅✅❌Yes / Yes✅⭐️ 4.98 (111)Profile
The Beach Luxury Condo
$106,178
$295
80%
23623$260✅✅❌Yes / Yes✅⭐️ 4.95 (175)Profile
Watercrest 510- Remodeled- FREE Beach Chairs!
$103,322
$487
48%
23622$457✅✅❌Yes / Yes✅⭐️ 5 (20)Profile
Picturesque Beachfront Condo- Spacious Balcony, 2
$94,923
$383
60%
25624$388✅✅❌Yes / Yes✅⭐️ 4.86 (29)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,905/mo

Avg profit / month

-$2,920/mo

Best profit month

Jul $1,626

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-14.12%

Cap Rate

3.85%

Profit (Cummulative)

-$35,044

$8,086

$6,500

$29,850

$1,794

Total Gain

$4,687

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.