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

21522 Dolphin Ave , Panama City Beach, FL 32413
$1,765,000
Est. Payment: $8,951.75/mo
5 Bed
6 Bath
3200 Sqft
Status: active | Days on site: 63
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

Brand-New Construction Coastal Retreat with Private Saltwater Pool! 200K IN RENTAL POTENTIAL! AMAZING BRAND NEW INVESTMENT! Welcome to your dream beach investment and vacation home! GO SEE IN PERSON! This stunning new construction 5-bedroom residence offers the perfect blend of luxury, comfort, and income-producing potential. OUTSIDE GRILL AREA! Designed for coastal living, the home features spacious open-concept living areas, high-end finishes, and plenty of room for family and guests. Step outside to your private saltwater pool, ideal for relaxing after a day at the beach or entertaining friends and family. EASY SHOW! GO SEE IN PERSON! IT IS TRULY BEAUTIFUL! With ample parking for multiple vehicles, boats, golf carts, and guests, convenience is built into every detail. Located just a short golf cart ride from the beach, you'll enjoy easy access to sugar-white sands, local dining, shopping, and all the attractions that make this area such a sought-after destination. For investors, the numbers are compelling, with projected short-term rental income of up to $200,000 annually. Whether you're looking for a primary residence, second home, or vacation rental investment, this property checks every box. Brand new, beautifully designed, and ready for its first owner. Feel free to drive by and bring an offer! BRING AN OFFER

Highlights

Listed by Jacklyn M Riley , 703-969-0322 Corcoran Reverie SRB , 850-231-5030. Emerald Coast Multiple Listing Services

Property Type

Residential

Lot/Acreage
0.25

Year Built

2026

County

Bay

Area

27 - Bay County

Neighborhood

Riviera Beach

Listing ID

1005179

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:5
  • Bathrooms:6
  • Full Bathrooms:5
  • 1/2 Bathrooms:1
Appliances:Dishwasher, Dryer, Microwave, Refrigerator, Refrigerator W/IceMk, Stove/Oven Gas, Warranty Provided, Water Heater - Tnkls
Air Cond:Ceiling Fans
Fireplaces:
Floor:Floor Tile
Other:
  • Additional:Decorating Allowance, Washer/Dryer Hookup

Exterior Features

Lot Dimensions:50x110
Zoning:Resid Single Family
Others:
  • Additional:Balcony, Shower, Sprinkler System
Parking Features:Covered
Principal Interest
$8,952
Taxes
$417

Home Price

$1,765,000

Loan Details

30 yrs
6.529%

Down Payment

20%
$353,000
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:
$8,951.75

Principal

Taxes

Principal Taxes HOA Total
Monthly $8,951.75 $416.76 $0.00 $9,368.50
Yearly $107,420.96 $5,001.06 $0.00 $112,422.02
Total $3,222,628.91 $150,031.80 $0.00 $3,372,660.71

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 Emerald Coast Multiple Listing Services, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-20T06:32:47.000Z

© 2026 Emerald Coast Multiple Listing Services