property-location

9450 S Thomas Dr Panama City Beach, Florida

4 bed • 3 bath • 9 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$86,023

Annual Revenue

Median of 24 selected comps

$30k

$60k

$90k

$125k

Luxury and Spacious Condo With Spectacular View
$123,229
$495
59%
461033$287✅✅❌Yes / Yes✅⭐️ 4.76 (127)Profile
2 Balconies-5 Pools-Majestic Beach Resort 1-1701
$120,907
$465
52%
45933$437✅✅❌Yes / Yes❌⭐️ 4.74 (35)Profile
4BR Resort Home Ocean Views Sounds
$114,274
$459
57%
441034$339✅❌✅Yes / Yes❌⭐️ 4.86 (86)Profile
Luxurious 4BD! Oceanview! Free Beach Chair Service
$111,299
$403
59%
461036$255✅✅❌Yes / Yes✅⭐️ 4.73 (51)Profile
Panoramic Penthouse Wrap A Round Gulf Views for 10
$110,356
$388
65%
461032$356✅✅❌Yes / Yes✅⭐️ 4.85 (95)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,306/mo

Avg profit / month

$1,113/mo

Best profit month

Jul $10,677

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.17%

Cap Rate

8.99%

Profit (Cummulative)

$13,361

$6,704

$10,750

$24,750

$3,031

Total Gain

$47,847

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.