property-location

805 Lyndell Way Panama City Beach, Florida

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$91,627

Annual Revenue

Median of 24 selected comps

$25k

$70k

$120k

$170k

Oceanfront! 2 Balconies! Majestic Resort! Pool!
$167,489
$594
62%
461032$395✅✅❌Yes / Yes✅⭐️ 4.84 (45)Profile
The Grand Panama Luxurious Penthouse 1-2204/Sleeps
$165,096
$758
63%
461232$929✅✅❌Yes / Yes✅⭐️ 4.8 (10)Profile
'Bailey's Beach House Retreat' w/ Game Room!
$136,181
$526
55%
471232$622✅❌❌Yes / Yes❌⭐️ 4.82 (83)Profile
Luxury 4BR Condo - FREE Beach Service for 4!
$136,106
$681
45%
451032$795✅❌❌Yes / Yes✅⭐️ 4.86 (14)Profile
Majestic, Beachfront, Gulf-Front Master, 5 Pools
$121,785
$544
47%
461032$632✅✅❌Yes / Yes✅⭐️ 4.74 (23)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,255/mo

Avg profit / month

-$363/mo

Best profit month

Jul $7,350

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-0.91%

Cap Rate

6.86%

Profit (Cummulative)

-$4,360

$6,899

$10,750

$25,470

$2,481

Total Gain

$30,490

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.