Generic placeholder image

Lenders

Offer Price

$

Proposed Settlement Date

Financing Terms

Include Furniture

Include Future Bookings

By submitting an offer, I understand and acknowledge that vrolio corp is not real estate brokerage and does not represent me in any capacity on a real estate transaction. I understand that this is not a purchase commitment and I am simply presenting a non-binding letter of intent to the seller of this property and the seller is in no way obligated to respond or accept my offer.

Please fill in all requiered fields

Perfect Beach Cottage - Walk to Beach or Bay, Golf Cart Included, Fully Furnished 3/2 with Bonus Family/Bar Room, and possible ADU in Back Yard

+ 24

Zone

Login to see address

Panama City Beach, FL 32408

Favorite
$459,999
3
2
1,650
sq. ft.
$279
per sq ft
Heated sq ft: 1,650 sq ft
Avg Nightly Rate:
Home Legally Sleeps: 0
Occupancy Rate: 0 weeks
Annual Gross Income : Inquire
Annual Net Operating Income : Inquire
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: No
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: No
Niche: Beach
New Construction: Yes
Days on Vrolio: 79

Property Description

Welcome to your updated oasis in Panama City Beach! This stunning, fully furnished 3-bedroom, 2-bathroom home spans 1,648 square feet and is perfect for both relaxation and adventure. With short-term rentals allowed, it's a fantastic investment opportunity as well.The home has been recently renovated with modern touches and high-quality finishes, including matching stainless-steel appliances, fresh crisp white interior paint and exterior paint, and updated flooring. The beautiful landscape features a low-maintenance front yard with drip irrigation, palms, and crushed white rock. The fenced backyard, with a drive-through gate opening to Biltmore Drive, offers a perfect spot to park your boat or golf cart. Enjoy outdoor gatherings on the large open patio, ideal for entertaining or a peaceful morning coffee. Additionally, the 12' x 16' shed with power provides a blank slate for an artist studio, workshop, or extra storage.Inside the home, you'll find a spacious kitchen with plenty of counter space and cabinets, creating an open and airy feel. The living area flows seamlessly into the kitchen, and there is a large laundry room with ample storage space. The home also boasts a large 23' x 12' bonus room (margarita room) with a bar, perfect for entertaining guests. For those working from home, the house is equipped with three desks and a computer monitor, making it ideal for remote work. There is ample parking both in front, with the full-size carport and large driveway, and in the back accessible from Biltmore Drive.Located only 1.5 miles from St. Andrews State Park and close to public boat ramps and beach access, this home offers an ideal setting for outdoor enthusiasts. Biltmore Drive leads directly to beach access #9, making it just a 1/2 mile stroll or quick golf cart ride to the sandy white beaches.This beach house is more than just a home; it's a lifestyle. Whether you're looking to relax by the beach, explore the local parks, or enjoy the convenience of nearby amenities, this property has it all. Don't miss the opportunity to own a piece of paradise in Panama City Beach! NOTE: More photos available on request - I can only list 15 here!

Presented by:
Agent:
Ron Shover
ERA
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 0
Low: 0
Peak: 0
Special Event: 0
Avarage: 0.00
Furniture Age
2
Est Value of Furnishings
$1
Peak & High Seasons
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Selling my primary residence furnished. Moving out of the area.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Inquire
Net Operating Income
Inquire
Stories
1
Additional Indoor Rooms
Other
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric)
Floor Coverings
Laminate Wood, Tile
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
1978
Outdoor Features
Other
View
Other
Backyard Exposure
Southeast
Lot Size
Inquire
Community Features
Tax Amount/Year
$3,822
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Mandatory HOA
Inquire
Home Legally Sleeps:
0
Onsite Parking
Large driveway and carport in the front, with additional access at the back of the property on Biltmore Drive. Double gates at the back entrance to the property allows for boat or RV parking in the large back yard.
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$0.05
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
No
Established Rental History
Inquire
Occupancy Rate
0
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Inquire
Managed By
Inquire
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Property has never had any paid bookings on the home becase The home has been occupied as a primary residence
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
Inquire
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
Inquire
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$360.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$1,400.00
Water/Sewer (Annual)
$480.00
Cable/Interbet (Annual)
$600.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$3,822.21
Homeowner's Insurance (Annual)
$8,000.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Nearby Similar Homes

Listing Source: ERA, 6037319449

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.