property-location

912 Camp Fire Cir Panama City Beach, Florida

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$142,420

Annual Revenue

Median of 25 selected comps

$30k

$100k

$170k

$250k

White Heron - Private Pool + Easy Beach Access
$246,830
$1,055
48%
451043$1,583✅❌❌Yes / Yes❌⭐️ 4.92 (12)Profile
Casa Del Palms | Pool + Family Fun, Walk to Beach
$211,463
$666
72%
461033$460✅❌✅Yes / Yes❌⭐️ 4.93 (57)Profile
Walk to Beach: PCB Retreat w/ Heated Pool!
$181,038
$511
77%
47102.53$415✅❌❌Yes / Yes❌⭐️ 4.89 (70)Profile
RoofTop HotTub Views • Pool • GolfCart • Sleeps 11
$178,463
$722
57%
461142$551✅✅❌Yes / Yes❌⭐️ 5 (30)Profile
Sands Street Retreat- Spacious House, Private Pool
$174,959
$819
49%
45103.52$725✅❌✅Yes / Yes❌⭐️ 5 (35)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,969/mo

Avg profit / month

-$2,311/mo

Best profit month

Jul -$1,009

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-12.62%

Cap Rate

4.11%

Profit (Cummulative)

-$27,728

$6,905

$10,875

$25,491

$1,677

Total Gain

$6,345

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.