property-location

7507 Loons Call Ln Panama City Beach, Florida

3 bed • 3.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$89,469

Annual Revenue

Median of 25 selected comps

$15k

$75k

$140k

$205k

Corner Unit • 180° Gulf Views • Near Pier Park
$205,891
$1,628
35%
36831$489✅✅❌Yes / Yes✅⭐️ 4.2 (5)Profile
Aqua 901 Gulf Front, Beach Svc, Walk to Pier Park
$172,455
$546
74%
36833$475✅✅❌Yes / Yes✅⭐️ 4.83 (18)Profile
Oceanfront 3BDR 3BA Newly Remodeled Aqua 1102 + 2
$154,611
$522
63%
34832$870✅✅❌Yes / Yes✅⭐️ 5 (15)Profile
Aqua 509 Oceanfront + 3 King Bedrooms + Perfect f
$153,931
$527
59%
34832$869✅✅❌Yes / Yes✅⭐️ 4.95 (20)Profile
Sea-Jay | Gulf Views, Walk to Beach & Pier
$129,759
$499
71%
3493.53$382✅❌✅Yes / Yes❌⭐️ 4.91 (56)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,475/mo

Avg profit / month

-$3,948/mo

Best profit month

Jul -$2,788

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-17.5%

Cap Rate

3.06%

Profit (Cummulative)

-$47,377

$8,919

$8,875

$32,925

$1,630

Total Gain

-$3,904

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.