property-location

6408 River Bluff Trl Panama City Beach, Florida

4 bed • 4.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$131,682

Annual Revenue

Median of 25 selected comps

$15k

$90k

$165k

$250k

White Heron - Private Pool + Easy Beach Access
$246,830
$1,055
48%
451043$1,583✅❌❌Yes / Yes❌⭐️ 4.92 (12)Profile
RoofTop HotTub Views • Pool • GolfCart • Sleeps 11
$178,463
$722
57%
461142$551✅✅❌Yes / Yes❌⭐️ 5 (30)Profile
Fin N Tonic - Golf Cart Included! West End of PCB
$177,823
$831
44%
451044$1,601✅❌❌Yes / Yes❌⭐️ 4.94 (17)Profile
Sands Street Retreat- Spacious House, Private Pool
$174,959
$819
49%
45103.52$725✅❌✅Yes / Yes❌⭐️ 5 (35)Profile
Beach Resort |Oceanfront Penthouse | Corner Unit
$172,668
$672
53%
461032$510✅✅❌Yes / Yes✅⭐️ 4.88 (43)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,601/mo

Avg profit / month

-$3,228/mo

Best profit month

Jul -$1,732

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-13.93%

Cap Rate

3.85%

Profit (Cummulative)

-$38,730

$8,939

$11,125

$33,000

$1,934

Total Gain

$5,143

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.