Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

Owner/Operator | Harrison Lilly Emerald Coast | Harrison Lilly Realty | PLACE

Agent profile image in message

15100 Front Beach Rd Unit 805 , Panama City Beach, FL 32413
$269,900
Est. Payment: $1,368.88/mo
0 Bed
1 Bath
475 Sqft
Status: active | Days on site: 64
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275

By providing your number, you are expressly consenting, in writing, to receive telemarketing and other messages, including calls or texts at the number you provided above. This consent is not required to purchase any good or service. Message and data rates may apply. Text STOP to cancel.

This site is protected by reCAPTCHA and the GooglePrivacy Policy and Terms of Service apply.

Agent profile image
Harrison Lilly
Owner/Operator

House Description

$53,744 in revenue July '25 to June '26: a 19.3% ROI on the asking price! A top-performing, turnkey investment opportunity at Origin at Seahaven, this beautifully updated 8th-floor studio combines strong rental performance, modern upgrades, and exceptional guest appeal in one of Panama City Beach's most desirable locations. Offering Gulf and main-strip views from a private balcony, the unit lives much larger than a traditional studio, featuring a king bed, a new queen sleeper sofa, a renovated bathroom, and a color-changing electric fireplace beneath a large flat-screen TV. The fully equipped kitchenette includes a full-size refrigerator, dishwasher, two-burner cooktop, and microwave, while all-tile flooring throughout eliminates carpet and simplifies maintenance. Comfortably accommodating up to 4 guests, this condo has built a proven track record of success with established Airbnb and VRBO listings, years of five-star reviews, and a loyal base of repeat guests. about 14% of its revenue already comes from direct and repeat bookings, well above the Panama City Beach market average, creating an additional competitive advantage for future ownership. As an added bonus, the seller's revenue consultant will personally assist the buyer in expanding the property's direct-booking strategy through modern AI, automation, and data-driven revenue management techniques. Origin at Seahaven offers a Gulf-view infinity pool, a heated courtyard pool and hot tub, fitness center, arcade, grilling and sunset decks, the on-site Saltwater Marketplace cafe featuring Starbucks, covered parking, and interior hallways. Located directly across from the beach and Sharky's, and just minutes from Pier Park, Topgolf, and many of Panama City Beach's most popular attractions, Origin 805 represents an exceptional opportunity to acquire a high-performing, professionally optimized vacation rental with significant upside potential. Full rent roll available to qualified buyers.

Highlights

Listed by Gleb Alikhver , 404-933-7966 Alikhver Realty , 404-933-7966. Bay County Association of REALTORS

Property Type

Condo/Townhome

HOA Fee

447 Monthly

Year Built

2007

County

Bay

Area

03 - Bay County - Beach

Neighborhood

Origin At Seahaven

Listing ID

791706

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:0
  • Bathrooms:1
  • Full Bathrooms:1
Appliances:Electric Cooktop
Other:
  • Additional:Home Theater

Exterior Features

Lot Dimensions:0x0
Parking Features:Additional Parking
Principal Interest
$1,369
Taxes
$172
HOA
$447

Home Price

$269,900

Loan Details

30 yrs
6.529%

Down Payment

20%
$53,980
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$1,368.88

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $1,368.88 $172.06 $447.00 $1,987.94
Yearly $16,426.58 $2,064.74 $5,364.00 $23,855.32
Total $492,797.48 $61,942.05 $160,920.00 $715,659.53

Today's Rates

30 Year

6.53%

20 Year

6.33%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Panama City Beach, FL).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by Bay County Association of REALTORS, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-20T06:33:19.000Z

© 2026 Bay County Association of REALTORS