property-location

7412 Thomas Dr Panama City Beach, Florida

3 bed • 3.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$70,412

Annual Revenue

Median of 24 selected comps

$15k

$55k

$90k

$130k

Free Beach Service - 3BR Hidden Dunes 1802
$130,257
$477
65%
34833$392✅❌❌Yes / Yes✅⭐️ 4.8 (35)Profile
Beachfront-Spacious Balcony-Hidden Dunes 801
$115,423
$507
63%
361033$398✅❌❌Yes / Yes✅⭐️ 4.81 (16)Profile
Gorgeous Remodel - Gulf Front
$114,114
$532
42%
361034$449✅❌❌Yes / Yes✅⭐️ 4.93 (43)Profile
Dolphin View at 8629 Surf Drive - Oceanfront, 3 BR
$113,840
$486
54%
35933$301❌❌❌Yes / Yes❌⭐️ 4.69 (55)Profile
Shimmering Sands
$113,548
$412
61%
361034$300❌❌❌Yes / Yes❌⭐️ 4.81 (27)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,512/mo

Avg profit / month

$1,309/mo

Best profit month

Jul $11,416

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

9.24%

Cap Rate

9.22%

Profit (Cummulative)

$15,711

$6,908

$8,875

$25,500

$3,176

Total Gain

$51,294

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.