Sign up for our newsletter
Monthly insights, tips, and exclusive offers for STR investors.
All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).
Texas Real Estate Commission Consumer Protection NoticeTexas Real Estate Commission Information About Brokerage ServicesTREC DisclaimerChalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.
The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.
Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.
Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.
4120 Danny Dr, Panama City Beach, FL 32408, USA
Priced too high to cash-flow with a loan — an equity or tax play, not income.
Investment potential
Your scenario · adjust the levers below or open advanced settings to see how returns change
$66,305
$5,525/mo · at 62% occupancy & $389/night
-$41,192
-$3,433/mo after costs & mortgage
Cap rate
2.1%
Cash-on-cash
-13.8%
DSCR
0.36
Confidence
Your assumptions
Revenue
$66,305/yr
Market avg: $66,305/yr · 62% occ · $389 ADR
Financing
$63,961/yr
Operating costs
$43,536/yr
How this property compares to similar short-term rentals nearby.
Comparable set · 50 properties
$197–$696
Median $387
28%–86%
Median 62%
$35.5K–$125.2K
Median $63.4K
192–365
Median 303
This property · $66.3K
Comparable properties (50)
Cash flow potential Low · Appreciation potential Medium
359 days available · 241 days booked ·
365 days available · 238 days booked ·
365 days available · 205 days booked ·
365 days available · 240 days booked ·
365 days available · 221 days booked ·
352 days available · 165 days booked ·
327 days available · 222 days booked ·
311 days available · 204 days booked ·
260 days available · 201 days booked ·
262 days available · 152 days booked ·
304 days available · 202 days booked ·
277 days available · 188 days booked ·
302 days available · 190 days booked ·
365 days available · 183 days booked ·
326 days available · 179 days booked ·
249 days available · 129 days booked ·
299 days available · 133 days booked ·
290 days available · 142 days booked ·
319 days available · 161 days booked ·
295 days available · 171 days booked ·
311 days available · 174 days booked ·
320 days available · 197 days booked ·
308 days available · 236 days booked ·
250 days available · 202 days booked ·
278 days available · 148 days booked ·
302 days available · 152 days booked ·
288 days available · 137 days booked ·
321 days available · 226 days booked ·
306 days available · 142 days booked ·
268 days available · 131 days booked ·
235 days available · 112 days booked ·
213 days available · 159 days booked ·
192 days available · 164 days booked ·
365 days available · 208 days booked ·
315 days available · 129 days booked ·
328 days available · 206 days booked ·
354 days available · 149 days booked ·
300 days available · 154 days booked ·
230 days available · 150 days booked ·
331 days available · 162 days booked ·
247 days available · 105 days booked ·
274 days available · 150 days booked ·
277 days available · 181 days booked ·
243 days available · 133 days booked ·
300 days available · 98 days booked ·
319 days available · 232 days booked ·
262 days available · 138 days booked ·
318 days available · 101 days booked ·
277 days available · 174 days booked ·
306 days available · 124 days booked ·
Revenue and occupancy reflect Chalet's modeled estimates from observed booking activity for comparable active listings. Individual results vary with management, seasonality, and pricing.
Who this property is for
The same property is a great buy for one investor and a trap for another. Here's the honest read.
1031 / high-equity buyer
~$263.8K
Year-1 tax shield
Buying with cash or low leverage removes the debt-coverage problem entirely, so the thesis rests on appreciation plus a large first-year write-off. At roughly 25% of purchase price, the shield is substantial enough to carry the deal on its own.
Price-disciplined buyer
—
Break-even purchase price
Even a deep discount doesn't get this deal to break even within a realistic range, so there's no price anchor to negotiate toward. A price-disciplined buyer should pass unless the revenue assumptions change.
DSCR cash-flow buyer
0.36
DSCR at asking
At asking price the property doesn't cover its own debt service, so it won't qualify for DSCR financing as modeled. If you need cash flow from day one, look at a mid-term-rental fallback or a different Panama City Beach submarket.
For a buyer who materially participates and qualifies for the STR tax treatment.
$263.8K
Estimated first-year deduction · range $219.0K–$300.8K
Why this matters here
At a marginal bracket, this deduction can be worth $81.0K–$111.3K in estimated federal tax saved.
This only applies if you meet the IRS material-participation tests for short-term rentals and are not using a full-service property manager.
Estimate, subject to CPA review. Cost-segregation percentages shown here are illustrative and depend on an actual study of the property.
Some states do not conform to federal bonus depreciation, so your state may not allow the same first-year treatment shown above.
Chalet can introduce a cost-segregation partner — this is not tax, legal, or financial advice.
How cash-on-cash return moves with purchase price. The marked line is break-even (1.0 DSCR).
At this price: cash-on-cash -13.8%, DSCR 0.36, cash flow -$41,192/yr
| Price vs asking | Price | Cash-on-cash | DSCR | Band |
|---|---|---|---|---|
| -25% | $801,150 | -11.0% | 0.47 | Below break-even |
| -22% | $833,196 | -11.5% | 0.46 | Below break-even |
| -15% | $907,970 | -12.3% | 0.42 | Below break-even |
| -8% | $982,744 | -13.1% | 0.39 | Below break-even |
| Asking | $1,068,200 | -13.8% | 0.36 | Below break-even |
| +8% | $1,153,656 | -14.5% | 0.33 | Below break-even |
| +15% | $1,228,430 | -15.0% | 0.31 | Below break-even |
Break-even price
Out of range
This deal does not reach break-even within ±25% of asking.
Discount needed
—
The gap between asking and the price a cash-flow buyer can underwrite.
If refi to 5.5% in 24 mo
+$9,375/yr
Illustrative cash-flow improvement at asking price if rates fall. Planning figure, not a forecast.
Annual avg $5,525 · peaks at $7,050 in Mar
Annual avg 58% · peaks at 82% in Jul
−$3,433/mo after all expenses
Cash to close
Down payment, closing costs, and furnishing
$309,778
Return on cash:3.9%
DSCR below 1.0 — but you can still qualify
Your DSCR is 0.36 · lenders typically require 1.0+.
Get matched with 2–3 vetted STR lenders, free.
What the deal returns over the hold — including the tax shield, which is the whole point for an appreciation buyer.
Levered IRR
6.7%
over 5-yr hold, with tax shield
Equity multiple
1.4×
total proceeds vs. $309,778 invested
Projected value at exit
$1,363,324
year 5 · 5.0% annual appreciation
Tax shield contribution
+5.6 pts
of IRR comes from year-1 depreciation
| Year | Equity | Appreciation | Cumulative cash flow | Total value |
|---|---|---|---|---|
| Year 1 | $275,188 | $53,410 | $56,431 | $385,029 |
| Year 2 | $283,915 | $109,491 | $16,233 | $409,639 |
| Year 3 | $293,272 | $168,375 | -$22,955 | $438,692 |
| Year 4 | $303,306 | $230,204 | -$61,118 | $472,392 |
| Year 5 | $314,065 | $295,124 | -$98,241 | $510,948 |
Projection, not a promise.
Assumes 5.0% annual appreciation, 1.5% rent growth (operating costs held flat), and that the property qualifies for short-term-rental tax treatment. The year-1 depreciation shield depends on a real cost-segregation study and your tax situation — consult a CPA.
Appreciation is the dominant driver of this return. When cash flow is negative, the deal depends on the property gaining value — it is not paying for itself from income.
Appreciation, rent growth, and financing rates are editable under Edit financials.
STR deals turn on local rules and demand that a generalist agent misses. Chalet matches you with a vetted Panama City Beach agent who knows which properties actually cash flow — and which to avoid.
© 2026 Chalet. All rights reserved.
This analysis is generated by Chalet's Airbnb Calculator
Visit getchalet.com for more tools
Real Estate Investment Analysis & Market Insights
Disclaimer
This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.
7028 Thomas Dr, Panama City, FL 32408, USA
3 bed 2 bath 8 guests
Revenue
$49,997/yr
Daily Rate
$340
Occupancy
0.7%
7008 Sunset Ave, Panama City Beach, FL 32408, USA
3 bed 2 bath 8 guests
Revenue
$78,954/yr
3914 Vicar St, Panama City Beach, FL 32408
3 bed 2 bath 8 guests
Revenue
$74,908/yr
7205 Thomas Dr, Panama City, FL 32408, USA
2 bed 2 bath 6 guests
Revenue
$55,453/yr
3909 Taurus St, Panama City Beach, FL 32408, USA
3 bed 2 bath 8 guests
Revenue
$75,425/yr
3915 Wasp St, Panama City Beach, FL 32408, États-Unis
2 bed 1 bath 6 guests
Revenue
$35,071
Daily Rate
$364
Occupancy
0.7%
Daily Rate
$338
Occupancy
0.7%
Daily Rate
$334
Occupancy
0.8%
Daily Rate
$338
Occupancy
0.7%
Daily Rate
$175
Occupancy
0.7%