property-location

7115 Thomas Dr Panama City Beach, Florida

3 bed • 3 bath • 7 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$66,676

Annual Revenue

Median of 24 selected comps

$15k

$60k

$100k

$145k

Hidden Dunes 1805- Free Beach Chairs!
$142,674
$718
71%
341032$744✅❌❌Yes / Yes✅⭐️ 4.65 (23)Profile
Free Beach Service - 3BR Hidden Dunes 1802
$130,257
$477
65%
34833$392✅❌❌Yes / Yes✅⭐️ 4.8 (35)Profile
Beach Front-Newly Renovated-Sterling Beach #301
$117,249
$394
78%
34633$473✅✅❌Yes / Yes❌⭐️ 4.78 (23)Profile
Gorgeous Remodel - Gulf Front
$114,114
$532
42%
361034$449✅❌❌Yes / Yes✅⭐️ 4.93 (43)Profile
Gulf Views-XL Balcony-Pool-3BR Hidden Dunes 1605
$103,321
$458
54%
34833$387✅❌❌Yes / Yes✅⭐️ 4.71 (7)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,918/mo

Avg profit / month

-$869/mo

Best profit month

Jul $8,073

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.88%

Cap Rate

6.42%

Profit (Cummulative)

-$10,425

$8,898

$8,750

$32,850

$2,898

Total Gain

$34,221

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.