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

1 bed • 1 bath • 1 guests • $3,000,000

BNB

Calc

Annual Revenue

$51,353

Profit (Cash Flow)

-$171,373

Cap Rate

1.0%

Annual Revenue

$51,353

AirDNA projects $273/night at 47% occupancy ($46,864). Airbtics projects $164/night at 65% occupancy ($38,935). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,349	$36,510	$54,690	$74,821
Occupancy	56%	63%	74%	79%
Nightly Rate	$128	$149	$190	$244

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)
Sterling Breeze 1205	$34,088	$106	84%	1	2	1	$115	✅	❌	❌	Y / Y	⭐️ 5 (18)
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)
Fall Sale * Pier Park * Htd Pool and Game Room	$73,427	$244	77%	1	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.9 (81)
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)
Calypso 3- 803 Gulf Views-$323 FREE Activities	$56,427	$203	74%	1	2	1	$239	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
Snowbird Friendly-Free Beach Service-Love Nest	$23,968	$106	58%	1	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.6 (11)
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)
Calypso Resort 1703W ~ FREE Beach Service 2024!	$66,421	$238	74%	1	2	1	$359	✅	❌	❌	Y / Y	⭐️ 5 (2)
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)

Return Metrics

-24.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$171,373	-$342,746	-$514,119	-$685,492	-$856,865	-$1,713,731	-$5,141,195
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,400,000	$2,400,000	$2,400,000	$2,400,000	$2,400,000	$2,400,000	$2,400,000
Down Payment	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Property Appreciation	$90,000	$182,700	$278,181	$376,526	$477,822	$1,031,749	$4,281,787
Total Return	$2,918,626	$2,839,953	$2,764,061	$2,691,033	$2,620,956	$2,318,017	$2,140,592

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.68%

Cap Rate

1.03%

Return on Investment

-7.47%

Panama City Beach Pkwy Panama City Beach, Florida

1 bed • 1 bath • 1 guests

Purchase Price

Est. $14,389/mo

Inquire about this property

Contact Agent

-100

Airbnb Investor Score

-$171,373

Annual Profit

1.0%

Cap Rate

-24.7%

Cash on Cash

$51,353

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 47% occupancy.Projected nightly rate is $164/night at 65% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,985

Avg annual revenue

65%

Avg occupancy rate

$164

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

-$171,373

Profit

Revenue

$51,353

Operating Expenses

$20,356

Operating Income

$30,997

Mortgage & Taxes

$202,371

Profit (Cash Flow)

-$171,373

$694,250

Cash Investment

Down Payment

$600,000

Renos & Furnishing

$4,250

Closing Costs

$90,000

Total

$694,250

DSCR Ratio

Weak

0.15

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.68%

Cap Rate

1.03%

Return on Investment

-7.47%

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

$142,383

Deductible property tax

$29,700

Your total deduction

$469,165

Your adjusted annual income

$150,000 - $469,165 = -$319,165

Taxes on -$319,165 (30%)

-$95,749

Your old tax bill

$45,000

Your new tax bill

-$95,749

Estimated tax savings

$140,749

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:

1.41 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 1.41 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: 27550030000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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