BNBCalc Short Term Rental Rental Arbitrage Analysis 125 Paradise Found Cir, Panama City Beach, FL

5 bed • 5 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$168,020

Profit (Cash Flow)

$40,577

Cash on Cash Return

303.9%

Annual Revenue

$168,020

AirDNA projects $1,000/night at 49% occupancy ($178,969). Airbtics projects $581/night at 55% occupancy ($116,713). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $697 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,032	$106,566	$174,105	$265,209
Occupancy	44%	57%	66%	77%
Nightly Rate	$358	$492	$697	$917

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House \| Private Pool \| Pets ok \| Sleeps 16	$67,578	$362	46%	5	4	1	$829	✅	❌	✅	Y / Y	⭐️ 3.6 (7)
House \| Private Pool \| Pets ok \| Sleeps 16	$76,091	$454	42%	5	4	1	$829	✅	❌	✅	Y / Y	⭐️ 4 (3)
"Emerald Paradise - Private Pool - 5 Bedrooms!	$65,882	$321	54%	5	4	1	$444	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
1 Block to Beach \| Gated Community Beach Access	$33,308	$225	38%	5	3	1	$444	❌	❌	❌	Y / Y	⭐️ 5 (9)
Margaritaville Resort \| 5BR Retreat \| Gulf View	$159,100	$690	63%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
Beachfront Home with Private Pool!	$279,713	$1,369	55%	5	4	1	$700	✅	✅	❌	Y / Y	⭐️ 5 (3)
Steps 2 Beach! Outside Bar, 4BD/2BA, Firepit,Games	$105,556	$346	83%	5	2	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mighty Big Beach: Pool, HotTub, GameRm, Walk2beach	$68,160	$300	60%	5	4	3	$475	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
Relax N' Unwine - Private Beach Access & Pool	$171,508	$756	60%	5	5	3	$450	✅	❌	❌	Y / Y	⭐️ 4.2 (5)
Marisol 1001	$108,204	$334	83%	5	3	1	$489	✅	✅	❌	Y / Y	⭐️ 5 (5)
Beach Please! 2- Private Pool, Sleeps 16 Guests	$138,614	$753	49%	5	4	3	$595	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Latitude Adjustment: Htd Pool, Sznl Pckgs, GmRm!	$115,680	$512	60%	5	5	3	$535	✅	❌	✅	Y / Y	⭐️ 5 (126)
PCB Coral Paradise: Walk2Beach-Heated Pool-18+	$138,810	$473	74%	5	4	2	$495	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Grandview East 1701	$118,391	$397	77%	5	3	1	$489	✅	✅	❌	Y / Y	⭐️ 5 (7)
PCB Coral Haven: Walk2Beach-Heated Pool-Pets-18+	$78,077	$252	77%	5	4	2	$495	✅	❌	✅	Y / Y	⭐️ 4.3 (13)
5BR Margaritaville Resort Cottage with Hot Tub/Spa	$101,590	$677	41%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
5BR Cottage walking access to the Waterpark Oasis	$84,096	$621	37%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (26)
Lyndell Lane Leisure \| House in Panama City Beach	$50,966	$396	31%	5	4	2	$490	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
The Blue Escape - 5BR/2.5BA Pool	$112,704	$905	32%	5	3	2	$550	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sweet Coraline	$164,659	$1,032	43%	5	4	2	$625	✅	❌	✅	Y / Y	⭐️ 0 (3)
Roaring 20's Gatsby \| Block to beach \| Pool \| Wifi	$84,986	$387	60%	5	5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
5 Bedrooms & 1 Block to the Beach FREE Heated Pool	$105,481	$596	45%	5	4	5	$500	✅	❌	❌	Y / Y	⭐️ 0 (1)
Newly Remodeled Beachfront Home	$134,249	$655	56%	5	4	4	$499	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Peaceful Easy Feeling	$245,620	$866	74%	5	5	1	$800	✅	❌	❌	Y / Y	⭐️ 5 (6)
Tidal Charm by AvantStay \| Walk to Beach + Pool	$55,668	$210	61%	5	3	1	$396	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
4 Min Walk to Beach \| Soaking Tub \| Pool \| Wifi	$86,957	$314	68%	5	5	2	$600	✅	❌	✅	Y / Y	⭐️ 4.7 (15)
Pirates Pearl \| Block to Beach \| Pool \| Fast Wifi	$145,463	$576	69%	5	5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (26)
Pool/A block to the beach/Kid-friendly/Location	$70,968	$224	78%	5	5	1	$459	✅	❌	❌	Y / Y	⭐️ 5 (75)
1 Block to Beach \| Pool \| Fast Wifi \| Sailors Cove	$144,695	$599	66%	5	5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (34)
5BR Cottage short walk to the Beach	$98,139	$654	41%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
5BR Premium Villa \| Resort Amenities \| 3-Story	$131,942	$721	50%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
4 Min Walk to Beach \| French Theme \| Pool \| Wifi	$82,885	$315	65%	5	5	2	$600	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Peak-a-boo GulfViews~Pet Friendly~Latitude Change	$66,840	$397	46%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Gulf Views \| Resort Style Community \| Beach	$113,235	$605	49%	5	5	2	$595	✅	✅	❌	Y / Y	⭐️ 5 (10)
SOUTHERN MOON- BEACH FRONT- STEPS TO PIER PARK	$300,451	$1,239	66%	5	4	7	$500	❌	❌	❌	Y / Y	⭐️ 5 (13)
Tranquility By The Beach 5BR Heated Saltwater POOL	$121,746	$462	72%	5	4	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Oasis By The Beach 5BR Villa Heated Saltwater POOL	$80,886	$442	50%	5	4	4	$0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Beach Breeze Villa 5BR w/ Saltwater Heated POOL	$92,207	$427	59%	5	4	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

303.94% 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)	$40,577	$81,154	$121,731	$162,308	$202,885	$405,770	$1,217,310
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	$0	$0	$0	$0	$0	$0	$0
Total Return	$40,577	$81,154	$121,731	$162,308	$202,885	$405,770	$1,217,310

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.94%

Payback Period Days

120

Return on Investment

303.94%

125 Paradise Found Cir Panama City Beach, Florida, 32413

5 bed • 5 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$168,020

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,000/night at 49% occupancy.Projected nightly rate is $581/night at 55% 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.

$114,439

Avg annual revenue

55%

Avg occupancy rate

$581

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

$120k

$205k

$300k

$40,577

Profit

Revenue

$168,020

Operating Expenses

$33,843

Operating Income

$134,177

Net Effective Rent

$93,600

Profit (Cash Flow)

$40,577

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

303.94%

Payback Period Days

120