property-location

635 Melrose Wy Panama City Beach, Florida

4 bed • 2 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$108,103

Annual Revenue

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

$15k

$70k

$130k

$190k

Walk to Beach: PCB Retreat w/ Heated Pool!
$189,064
$538
77%
47102.53$416✅❌❌Yes / Yes❌⭐️ 4.88 (66)Profile
Beach Resort |Oceanfront Penthouse | Corner Unit
$168,800
$679
51%
461032$599✅✅❌Yes / Yes✅⭐️ 4.88 (41)Profile
Flip Flop Stop - Beach Living Starts Here!
$147,768
$551
60%
471223$673✅❌✅Yes / Yes❌⭐️ 4.22 (18)Profile
Tropical Paradise 601-Ocean Front–Sleeps 10
$143,646
$620
52%
461036$504✅❌❌Yes / Yes✅⭐️ 4.48 (23)Profile
Beach Blessing 2501-Ocean View-Sleeps 10
$142,936
$671
45%
461032$544✅❌❌Yes / Yes✅⭐️ 4.66 (129)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,538/mo

Avg profit / month

-$2,090/mo

Best profit month

Jul -$1,118

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-227.01%

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.