property-location

6422 W Highway 98 Panama City Beach, Florida

5 bed • 4.5 bath • 11 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$142,570

Annual Revenue

Median of 25 selected comps

$30k

$95k

$165k

$235k

Pool! Grill! Game Room! Close to Beach!
$233,612
$791
61%
58123.52$748✅❌❌Yes / Yes✅⭐️ 4.94 (64)Profile
Bay Shore - Pool, Bay Access, Boat Rental
$200,366
$883
49%
5111652$600✅✅✅Yes / Yes❌⭐️ 4.7 (153)Profile
Sea Dreams - 5 BR/5BA Beach Front Home and Pool
$197,747
$1,416
32%
591654$1,171✅❌❌Yes / Yes❌⭐️ 4.86 (14)Profile
Resort Home: Heated Pool, Pickleball, Bowling
$190,765
$705
60%
59152.52$450✅❌❌Yes / Yes❌⭐️ 5 (44)Profile
Steps to Beach - Private Heated Pool
$190,648
$704
61%
58123.54$337✅❌❌Yes / Yes✅⭐️ 4.96 (97)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,961/mo

Avg profit / month

$1,617/mo

Best profit month

Jul $8,339

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.21%

Cap Rate

9%

Profit (Cummulative)

$19,404

$9,671

$13,125

$35,700

$4,168

Total Gain

$68,942

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.