BNBCalc Short Term Rental Rental Arbitrage Analysis 10625 Front Beach Rd FL 3240, Panama City Beach, FL, 32407

2 bed • 2 bath • 6 guests • $2,400

BNB

Calc

Report by:

Troy & terri Copeland

Owners/Managers at TNT Vacation Rentals

+1(469) 844-8769

admin@tntvacationrentals.com

tntvacationrentals.directstays.com

Annual Revenue

$56,803

Profit (Cash Flow)

$8,618

Cash on Cash Return

130.6%

Annual Revenue

$56,803

AirDNA projects $257/night at 54% occupancy ($50,688). Airbtics projects $216/night at 72% occupancy ($56,802). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,599	$57,193	$73,850	$94,810
Occupancy	67%	73%	81%	87%
Nightly Rate	$166	$208	$240	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Villa Beach Resort 701- Gulf front~2 bedroom	$79,469	$254	85%	2	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (47)
Ocean Villa 1302 - Gorgeous 2Bed/2Bath Condo	$63,203	$283	58%	2	2	1	$184	✅	✅	❌	Y / Y	⭐️ 5 (60)
Ocean Villa 502	$46,480	$179	69%	2	2	1	$255	✅	✅	❌	Y / Y	⭐️ 4.5 (34)
Snowbird Friendly-Long Beach Resort 2-603	$65,242	$214	81%	2	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (8)
Snowbird Friendly-Twin Palms 1701	$56,926	$207	73%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (12)
Beautiful Beachfront@ Majestic 7th fl-2/2 Sleeps6	$42,756	$156	69%	2	2	1	$210	✅	✅	❌	Y / Y	⭐️ 5 (69)
Beautiful and Clean Long Beach Twr 2 7th floor	$140,399	$429	88%	2	2	3	$370	✅	❌	❌	Y / Y	⭐️ 5 (20)
Gulf Front-2BR Ocean Villa 802	$57,930	$205	76%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Snowbird Friendly-Ocean Villa 1303	$45,415	$161	74%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (18)
☀️⛱Vacation Paradise in Ocean Villa Condo 🏝🌴☀️	$55,295	$201	73%	2	2	1	$225	✅	✅	❌	Y / Y	⭐️ 5 (111)
Snowbird Friendly-Twin Palms 1401	$68,293	$216	85%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Snowbird Friendly-Majestic Beach Towers 2-403	$42,939	$157	70%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Free Beach Chair/Umbrella Service! Long Beach Reso	$74,923	$263	77%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (16)
Jae’s Gulfside Getaway-w/beach chair service.	$49,350	$194	68%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (246)
Ocean Villa 404	$51,629	$157	85%	2	2	1	$255	✅	✅	❌	Y / Y	⭐️ 4.5 (37)
Ocean Villa #2106 \| Pool & Hot Tub!	$95,082	$330	78%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (4)
Snowbird Friendly-Twin Palms 804	$40,964	$208	52%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (35)
Updated Gulf front condo with outstanding views	$36,509	$126	70%	2	2	1	$387	✅	✅	❌	Y / Y	⭐️ 4 (12)
Long Beach 607-4 Free Beach Chairs With Your Rent	$57,402	$240	56%	2	2	1	$474	❌	❌	❌	Y / Y	⭐️ 5 (4)
PCB Beach Resort 2BR☀Majestic 2-1208☀Free Golf!	$46,462	$167	71%	2	2	1	$469	✅	✅	❌	Y / Y	⭐️ 0 (0)
Amazing Views! Starbucks! Snowbirds Wanted!	$38,380	$127	75%	2	2	1	$460	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
"Blue Waters 803" Sleeps 8-Gulf Views	$71,024	$214	86%	2	2	1	$225	✅	✅	❌	Y / Y	⭐️ 5 (39)
Free Beach Chair/Umbrella Service! Long Beach Reso	$77,597	$254	83%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (32)
Free Beach Chair/Umbrella Service Long Beach Resor	$140,210	$410	93%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Ocean Villa 305 \| Beach Chairs Included	$34,461	$120	75%	2	2	4	$345	✅	✅	❌	Y / Y	⭐️ 5 (21)
Snowbird Friendly-Ocean Villa 1605	$63,166	$235	70%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (9)
:- ) New Appliances! So Clean! Beach Service!	$60,006	$211	76%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
Ocean Villa 1103	$41,933	$163	67%	2	2	1	$255	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Twin Palms Ocean Front unit #605, 6th floor.	$42,318	$236	48%	2	2	2	$260	✅	✅	❌	Y / Y	⭐️ 4.5 (28)
Huge balcony! 5th floor! Beach service included!	$78,206	$240	88%	2	2	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (57)
Serenity on St. Katherine 2BR/2.5BA w/ Golf Cart	$41,842	$124	87%	2	2.5	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (23)
Snowbird Friendly-Ocean Villa 1101	$61,100	$216	75%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (6)
2 BR View Condo! Gulf-Front Bedroom, Huge Balcony!	$92,031	$251	98%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (278)
Stroll To The Beach	$35,254	$209	45%	2	0	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (3)
Free Activities this Spring! 5th Floor!	$92,449	$385	62%	2	2	1	$413	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Free Beach Service, Long Beach Resort 3rd Floor!	$54,101	$178	80%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (19)
🏖🌴Ocean View at Ocean Villa☀️☀️Free Beach Service 🐬🏖	$38,884	$194	53%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (209)
⛱🌴☀Ocean Views!!🐬☀️Free Beach Service !!!☀️🏖🩱	$31,183	$135	61%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (205)
2 Bedroom in Ocean Villa Resort - Beautiful views!	$48,879	$181	66%	2	2	1	$479	✅	✅	❌	Y / Y	⭐️ 5 (13)
Majestic I #1004 \| Outdoor/Indoor Pools!	$59,487	$228	71%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

130.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,618	$17,236	$25,855	$34,473	$43,091	$86,183	$258,551
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$72	$146	$222	$301	$382	$825	$3,425
Total Return	$8,690	$17,382	$26,077	$34,774	$43,474	$87,009	$261,977

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.58%

Payback Period Days

279

Return on Investment

131.67%

10625 Front Beach Rd Panama City Beach, Florida, 32407

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Troy & terri

Owners/Managers at TNT Vacation Rentals

$56,803

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $257/night at 54% occupancy.Projected nightly rate is $216/night at 72% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$60,479

Avg annual revenue

72%

Avg occupancy rate

$216

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

$30k

$65k

$100k

$140k

$8,618

Profit

Revenue

$56,803

Operating Expenses

$19,384

Operating Income

$37,418

Net Effective Rent

$28,800

Profit (Cash Flow)

$8,618

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.58%

Payback Period Days

279