6403 Beach Dr Panama City Beach, Florida, 32408
4 bed • 4 bath • 14 guests
Est. $3,736/mo
Inquire about this property
Contact
STR Experts at SAVVY STR Agents
$761,300
Zestimate
Airbnb Investor Score
$33,549
Annual Profit
11.7%
Cap Rate
17.6%
Cash on Cash
$124,640
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $469/night at 58% occupancy ($99,353.67). Airbtics projects $322/night at 59% occupancy ($69,389).
Top 33% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,239
Avg annual revenue
59%
Avg occupancy rate
$332
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$130k
$185k
Sign up to see the data on 40 all comparables
$33,550
Profit
Revenue
$124,640
Operating Expenses
$33,624
Operating Income
$91,016
Mortgage & Taxes
$57,466
Profit (Cash Flow)
$33,550
$190,170
Cash Investment
Down Payment
$155,800
Renos & Furnishing
$11,000
Closing Costs
$23,370
Total
$190,170
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.64%
Cap Rate
11.68%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$43,219
Deductible property tax
$7,712
Your total deduction
$136,593
Your adjusted annual income
$150,000 - $136,593 = $13,407
Taxes on $13,407 (30%)
$4,022
Your old tax bill
$45,000
Your new tax bill
$4,022
Estimated tax savings
$40,978
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
3,049 sqft
Year built:
2006
Size:
2,783 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,049 sqft
- Building area: 2,783 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), Electric
- View: Gulf
- Parking: Driveway, Oversized
- Amenities: Dryer, Dishwasher, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
- Price per square foot: $264
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 30697000000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $401,198
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $737,400
Schools
- Middle School: Surfside Middle School with 6/10 star rating
- High School: J.R. Arnold High School with 5/10 star rating