property-location

7719 Surf Dr Panama City Beach, Florida

2 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$52,339

Annual Revenue

Median of 25 selected comps

$10k

$35k

$65k

$95k

2BR-Beachfront-Dunes of Panama 2104E
$92,104
$291
74%
24623$272✅❌❌Yes / Yes✅⭐️ 4.84 (38)Profile
Gulf-Front Townhouse | Beachfront Entry + Parking
$83,832
$399
44%
25833$250❌❌❌Yes / Yes✅⭐️ 4.88 (73)Profile
Dunes B206-King Bed-Tennis/Pickleball-Pet Ok
$79,697
$314
64%
24623$260✅❌✅Yes / Yes✅⭐️ 4.7 (10)Profile
Gulf Front-Pools-Fire Pit-Dunes of Panama 205D
$73,272
$294
68%
24623$188✅❌❌Yes / Yes✅⭐️ 4.76 (21)Profile
Gated Beach Front Condo w/ 3 Pools and Pickleball
$72,364
$258
65%
23622$140✅❌❌Yes / Yes✅⭐️ 4.96 (257)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,161/mo

Avg profit / month

-$962/mo

Best profit month

Jul $6,744

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-3.82%

Cap Rate

6.21%

Profit (Cummulative)

-$11,547

$8,044

$6,750

$29,697

$2,592

Total Gain

$28,786

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.