8743 Thomas Dr Panama City Beach, Florida
1 bed • 2 bath • 6 guests
$45,536
Annual Revenue
Median of 25 comps selected by Arthur, creator of this analysis.
- Avg Daily Rate
- $326
- Occupancy
- 38%
$10k
$25k
$45k
$65k
$63,290 | $38,623 | $357 | 48.6% | 1 | 5 | 40 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4 (1) | — | |
$59,825 | $38,931 | $330 | 49.7% | 1 | 5 | 36 | 4 | 1 | $158 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.57 (61) | Profile | |
$55,608 | $29,708 | $447 | 34.1% | 1 | 5 | 27 | 0 | 1 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 3 (4) | — | |
$54,528 | $31,754 | $257 | 58.2% | 1 | 5 | 59 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (19) | — | |
$52,447 | $24,879 | $358 | 40.2% | 1 | 5 | 36 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (6) | — |
Seasonality
Break-even
$2,032/mo
Avg profit / month
$1,763/mo
Best profit month
Jul $7,749
$45,536
Revenue
Revenue
$45,536
Cleaning
$5,443
Cohost commission
$9,107
Owner payout
$30,986
$0
Cash Investment
Renos & Furnishing
$0
Total
$0