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

Harrison Lilly Team

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: $1,491.16/mo
1 Bath
475 Sqft
Status: Active | Days on site: 54
Get Pre-Qualified
ALRE - B11849
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly Team, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
Agent profile image
Harrison Lilly Team
Owner/Operator

House Description

$53,744 in gross rental revenue from July 2025-July 2026 -- approximately 20% of the current asking price! This is a rare opportunity to own a turnkey, beautifully updated 8th-floor studio at Origin at Seahaven, one of the most desirable locations in Panama City Beach. Unit 805 features Gulf and main-strip views from its private balcony, with the Gulf and beach directly across the street. Guests love this condo, with hundreds of 5-star Airbnb and VRBO reviews, making it an established and proven vacation rental. The condo is sold fully furnished and turnkey, featuring a king bed + queen sleeper sofa, updated bathroom with new vanity, kitchenette with two refrigerators, new flat cooktop and microwave, color-changing electric fireplace, large TV, tile and luxury-plank flooring, and a private balcony where you can even watch the fireworks. Enjoy resort amenities including a Gulf-view heated pool and hot tub, fitness center, arcade, movie theater, BBQ areas, covered parking and convenient beach access. Plus, you're minutes from Pier Park, Gulf World, restaurants, shopping and entertainment. Minimal maintenance and easy ownership make this an especially attractive vacation-rental investment or second home. With proven rental income, an attractive purchase price, unbeatable location and the Gulf right across the street, opportunities like this don't come along often!

Highlights

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

Property Type

Condo/Townhome

HOA Fee

416.53 Monthly

Year Built

2007

County

Bay

Area

03 - Bay County - Beach

Neighborhood

Origin At Seahaven

Listing ID

795823

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bathrooms:1
  • ▪ Full Bathrooms:1
Appliances:Electric Cooktop, Electric Water Heater
Air Cond:Central Air,Ceiling Fan(s)
Fireplaces:
Floor:Plank,Vinyl
Other:
  • ▪ Additional:Balcony, Fireplace, Bath in Primary Bedroom, Smart Thermostat, Tub Shower, Home Theater

Exterior Features

Lot Dimensions:condo
Zoning:City, Resid Multi-Family
Sewer:Public Sewer
Parking Features:Gated
Principal Interest
$1,491
Taxes
$172
HOA
$417

Home Price

$269,900

Loan Details

30 yrs
7.374%

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:
$1,491.16

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $1,491.16 $172.06 $416.53 $2,079.75
Yearly $17,893.90 $2,064.74 $4,998.36 $24,957.00
Total $536,817.10 $61,942.05 $149,950.80 $748,709.95

Today's Rates

30 Year

7.37%

20 Year

7.27%

15 Year

6.8%

Never Miss a Property

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

Current Listings

Last 30 Days
N/A
Oct 2026

Average Price

All Price Ranges
N/A
Oct 2026

Average Days on Market

All Price Ranges
N/A
Oct 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: 2026-10-07T05:07:46.000Z

© 2026 Bay County Association of REALTORS