Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    21308 Front Beach Rd Panama City Beach, FL 32413
    Property profile & analytics

    21308 Front Beach Rd, Panama City Beach, FL 32413

    View on Map
    • Mixed-use properties
    • 4,500 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mixed-use properties

    Property Details for 21308 Front Beach Rd

    Year built
    2023
    Property type
    Mixed-use properties

    Description

    This exceptional mixed-use property, located at 21308 Front Beach Rd, Panama City Beach, FL 32413, presents a unique investment opportunity. The 4,500 square foot, three-story building, constructed in 2023, sits on a spacious 12,500 square foot lot and boasts two buildings. Currently configured as a fully furnished, seven-bedroom, seven-full bathroom (plus two half-baths) vacation rental, it comfortably accommodates up to 18 guests. The property features an expansive outdoor entertainment area, complete with an outdoor kitchen (grill, refrigerator, ice maker, and bar), a pavilion with fireplace and TV, a large pool, and ample decking. A putting green adds to the resort-like amenities. The property is zoned R-2 and includes 4,500 square feet of air rights. With a net rentable area of 4,500 square feet, the asking price is $3,995,000, representing a price per square foot of $887.78 and a 7.31% cap rate. The property generated a net operating income (NOI) of $292,000 in its first year of operation and is already enrolled in a rental program, projecting significant future income growth. The lease term is one year, commencing December 31, 2023, and expiring December 30, 2024. The property's prime location on the West End of Panama City Beach offers unparalleled access to the beach via dedicated private community access. Its size and amenities make it ideal for various events, including weddings, corporate retreats, and family reunions. The property is being sold by the owner. The APN is 36543-000-000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Panama City Beach
    County
    Bay
    State
    Florida
    Longitude
    -85.9504
    Latitude
    30.2513

    Comparable in this City

    • Value Estimation by Request
      2.70 Acres

      9415 Fl-79

      Retail properties & Spaces
      9415 Fl-79, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      3,176 SF

      13650 Front Beach Rd

      Mixed-use properties
      13650 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      38.50 Acres

      15191 Front Beach Rd

      Specialty properties
      15191 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      2,130 SF

      13639 Banana Wind Way

      Mixed-use properties
      13639 Banana Wind Way, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      536 SF

      14701 Frnt Bch Rdcu-6

      STORE/OFFICE (MIXED USE)
      14701 Frnt Bch Rdcu-6, Panama City Beach, FL 32413-3539
      View Details
    • Value Estimation by Request
      152 SF

      15625 Frnt Bch Rdcomm3

      STORE/OFFICE (MIXED USE)
      15625 Frnt Bch Rdcomm3, Panama City Beach, FL 32413-2580
      View Details

    Similar Nearby for Sale

    • $349,000

      Corner Lot Near Beach Access

      Rare commercial lot near the beach with development potential.
      601 Granada Cir, Panama City Beach, FL 32413
      View Details
    • Contact for pricing
      800 SF

      Commercial Unit in Panama Plaza

      Commercial real estate in the heart of Panama City Beach.
      17320 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    • Contact for pricing
      2,130 SF

      New Construction Poolside Rental Property

      Turnkey rental property near resort pool and private beach.
      13639 Banana Wind Way, Panama City Beach, FL 32413
      View Details
    • Contact for pricing

      19983 Front Beach Rd, Panama City, FL 32413

      Waterfront Land
      19983 Front Beach Rd, Panama City, FL 32413
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      12,000 SF

      Panama City Beach Warehouse Space

      Versatile warehouse with office in central Panama City Beach.
      102 N Gulf Blvd #102, Panama City Beach, FL 32413
      View Details
    • Contact for pricing

      Panama Plaza Office Space Available

      Well-equipped office space with kitchen and versatile storage area.
      17320 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    • Contact for pricing
      3,100 SF

      Mixed-Use Development Near Lake Powell

      Multifamily and retail spaces with lake access and ample parking.
      24200 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    • $44 SF/Yr
      17,000 SF

      Watersound Town Center Office Space

      Office space for lease in Watersound Town Center.
      74 Origins Main St, Inlet Beach, FL 32413
      View Details
    • $1,750 /Mo
      800 SF

      Panama City Beach Office Space

      Second floor office space near Pier Park.
      17320 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    21308 Front Beach Rd
    Panama City Beach, FL 32413
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    21308 Front Beach Rd, Panama City Beach, FL, 32413
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!