7304 Beach Dr Panama City Beach, Florida

2 bed • 1 bath • 4 guests

Monthly Rent

$57,480

Median of 25 selected comps

$5k

$35k

$65k

$95k


New Reno! Opt Htd Private Pool! Pets! Near Beach!	$94,846	$64,517	$433	60%	2	8	59	2	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 5 (27)	Profile
New Reno! Optional htd private Pool! Close to Bch! Pet Friendly! Putting green!	$89,497	$60,654	$403	60.9%	2	8	57	4	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 5 (56)	—
Beach Bungalow \| Hot Tub! \| Pet Friendly	$84,052	$50,108	$347	66.3%	2	5	22	4	1	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.98 (80)	Profile
little salty circle house - steps to beach + tacos	$79,537	$39,857	$283	77%	2	5	30	3	1	$200	❌	❌	✅	Yes / Yes	❌	⭐️ 4.98 (89)	Profile
little salty circle house - steps to beach + tacos	$78,114	$34,960	$288	74.3%	2	5	32	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,626/mo

Avg profit / month

$164/mo

Best profit month

Jul $8,076

Revenue

$57,480

Operating Expenses

$25,508

Operating Income

$31,972

Net Effective Rent

$30,000

Profit (Cash Flow)

$1,972

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Revenue Appreciation

Cash on Cash Return

31.05%

Payback Period Days

1175