BNBCalc Short Term Rental Investment Analysis Panama City Beach Parkway, Panama City Beach, FL

1 bed • 1 bath • 1 guests • $349,000

BNB

Calc

Annual Revenue

$47,975

Profit (Cash Flow)

$4,516

Cap Rate

8.0%

Annual Revenue

$47,975

AirDNA projects $270/night at 50% occupancy ($49,307). Airbtics projects $162/night at 63% occupancy ($37,276). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $185 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$26,927	$35,255	$51,305	$65,809
Occupancy	55%	62%	71%	79%
Nightly Rate	$129	$145	$185	$214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Snag low season rates for Fall Break! 11th floor!	$33,804	$162	56%	1	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (40)
CALYPsO CRaBBY 210 Sleeps 6 FREE Beach Setups!	$42,019	$137	82%	1	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (24)
New 1BR w/ Stunning Ocean Views ༄ Calypso T3-2005	$24,606	$118	46%	1	2	1	$395	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Calypso Beachfront Resort! Next to Pier Park!	$34,922	$171	55%	1	2	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (110)
Calypso 2-2007	$53,206	$193	73%	1	2	1	$205	✅	✅	❌	Y / Y	⭐️ 4.7 (48)
Ocean Breeze- Beautiful beach view, near Pier Park	$38,283	$153	66%	1	2	2	$220	✅	✅	❌	Y / Y	⭐️ 4.9 (28)
Calypso 1105W * Beautiful Beachfront w/ Sea Views!	$44,725	$171	67%	1	2	1	$349	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Direct gulf front 4th floor. king master, Wi-Fi	$52,528	$184	78%	1	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (14)
Gorgeous PCB Condo next to Pier Park! Calyp T3-510	$22,873	$134	41%	1	2	1	$395	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sterling Breeze has Breathtaking views of ocean	$34,055	$122	71%	1	2	1	$168	✅	✅	❌	Y / Y	⭐️ 4.8 (69)
Calypso Resort 907E ☀ BRAND NEW NEXT TO PIER PARK!	$42,665	$152	69%	1	2	1	$389	✅	❌	❌	Y / Y	⭐️ 4 (3)
Calypso 803 West,Gulf Front 1 Br/2ba Sleeps 6	$70,385	$300	63%	1	2	3	$173	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
King Mast., 2 BA, Bch Chairs, close to Pier Park	$55,688	$190	79%	1	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (39)
Calypso 3-2303 Penthouse Level w/ Incredible View!	$40,508	$129	76%	1	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (40)
Book for Summer! Beach Chairs & Umbrella Included!	$55,712	$249	60%	1	2	3	$170	✅	✅	❌	Y / Y	⭐️ 5 (12)
18th floor Gulf front condo with a private balcony	$47,350	$206	62%	1	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Stunning Oceanview next to Pier Park Mall, a spacious 1 bedroom 2 bath, plus bonus custom bunkbed to	$25,593	$77	77%	1	2	1	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (150)
Gulf Front Penthouse Tidewater - Amenities galore!	$41,335	$188	57%	1	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4.9 (207)
Sterling Breeze 403	$37,397	$128	74%	1	2	1	$181	✅	❌	❌	Y / Y	⭐️ 5 (2)
Calypso Resort Tower 3-603 - BRAND NEW RESORT!	$24,762	$111	53%	1	2	1	$395	✅	✅	❌	Y / Y	⭐️ 0 (3)
Calypso Beachfront Resort 1403W~ Amazing location!	$31,789	$132	59%	1	2	1	$359	✅	❌	❌	Y / Y	⭐️ 0 (0)
Tidewater 1BR w/ Bunks	$24,167	$97	61%	1	2	2	$130	✅	✅	❌	Y / Y	⭐️ 4.7 (123)
Calypso Resort & Towers, 1 Bed, 2 Bath, Ocean View	$107,528	$351	83%	1	2	4	$108	✅	❌	❌	Y / N	⭐️ 3.6 (3)
Snowbird Friendly-Wrap Balcony-Pool-Calypso 3-205	$40,267	$179	61%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Calypso Resort 3-1108	$35,517	$125	71%	1	2	1	$398	✅	❌	❌	Y / Y	⭐️ 5 (5)
Ocean Paradise-Sugary white beach at Pier Park!	$26,080	$106	63%	1	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (67)
Snowbird Friendly-Endless Gulf View-Calypso 3-504	$30,987	$165	50%	1	2	3	$145	✅	✅	❌	Y / Y	⭐️ 5 (13)
Calypso 2nd Floor, BeachFront, w/Chair Service	$55,903	$191	79%	1	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (5)
Calypso Resort 103W ☀ 1st Floor Unit! ☀ Beachfront	$52,961	$254	54%	1	2	1	$362	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Calypso Resort 1803W - Walk to Pier Park!	$28,745	$129	51%	1	2	1	$427	✅	❌	❌	Y / Y	⭐️ 5 (3)
Calypso Resort 1707E ☀ Beach Front by Pier Park!	$29,700	$130	55%	1	2	1	$359	✅	❌	❌	Y / Y	⭐️ 0 (1)
Calypso 403W - Next to Pier Park! Low Floor!	$38,459	$143	69%	1	2	1	$359	✅	❌	❌	Y / Y	⭐️ 5 (1)
Calypso 1905E ☀ WALK TO PIER PARK!	$33,684	$144	56%	1	2	1	$349	✅	❌	❌	Y / Y	⭐️ 5 (3)
New PCB Beachfront Rental w/ Free Activities! 705W	$37,477	$146	63%	1	2	1	$349	✅	❌	❌	Y / Y	⭐️ 5 (5)
Calypso Resort 607E ☀ NEW HOT RENTAL! GREAT RATES	$29,394	$129	54%	1	2	1	$359	✅	❌	❌	Y / Y	⭐️ 5 (1)
Calypso Resort Tower 3-508	$20,995	$117	43%	1	2	1	$395	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Calypso Resort 3-1510 - BRAND NEW BEACH RESORT!	$47,197	$211	60%	1	2	1	$395	✅	✅	❌	Y / Y	⭐️ 5 (2)
Calypso 405W * ONSITE FRONT DESK OPEN 24/7	$36,912	$142	63%	1	2	1	$349	✅	❌	❌	Y / Y	⭐️ 5 (3)
Stunning 19th Floor Views @ Calypso - Beachfront	$33,209	$142	60%	1	2	2	$186	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Beach Front Sterling Breeze Condo, Pool, Hot tub	$55,649	$184	79%	1	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (68)

Return Metrics

5.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,515	$9,031	$13,546	$18,062	$22,578	$45,156	$135,469
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$363,985	$379,285	$394,908	$410,865	$427,164	$514,183	$982,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.34%

Cap Rate

8.03%

Return on Investment

21.78%

Panama City Beach Parkway Panama City Beach, Florida

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,674/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$4,515

Annual Profit

8.0%

Cap Rate

5.3%

Cash on Cash

$47,975

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $270/night at 50% occupancy.Projected nightly rate is $162/night at 63% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,475

Avg annual revenue

63%

Avg occupancy rate

$162

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$110k

$4,516

Profit

Revenue

$47,975

Operating Expenses

$19,917

Operating Income

$28,058

Mortgage & Taxes

$23,542

Profit (Cash Flow)

$4,516

$84,520

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$4,250

Closing Costs

$10,470

Total

$84,520

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.34%

Cap Rate

8.03%

Return on Investment

21.78%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,564

Deductible property tax

$3,455

Your total deduction

$30,646

Your adjusted annual income

$150,000 - $30,646 = $119,354

Taxes on $119,354 (30%)

$35,806

Your old tax bill

$45,000

Your new tax bill

$35,806

Estimated tax savings

$9,194

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.35 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 0.35 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 32745051000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Surfside Middle School with 6/10 star rating
High School: J.R. Arnold High School with 5/10 star rating