Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1114-1120 Thomas Dr Panama City Beach, FL 32408

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1114-1120 Thomas Dr Panama City Beach, FL 32408

    View on Map
    • Specialty properties
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Specialty properties

    Property Details for 1114-1120 Thomas Dr

    Year built
    2008
    Property type
    Specialty properties

    Description

    This exceptional Class A, 6,901 square foot retail/office building in Panama City Beach, Florida, presents a compelling investment opportunity. Built in 2008, the concrete block and steel-beam structure features a tile roof and a comprehensive fire sprinkler system with 24/7 monitoring. The property boasts ample parking and prominent signage on high-traffic Thomas Drive, directly across from the Naval Support System. The building comprises two units: a 4,985 square foot space currently leased to Taylor's Restaurant (previously Egg & I) under a long-term lease, and a 1,916 square foot unit occupied by Realty One Group of the Emerald Coast on a lease expiring September 2025. The property generates substantial annual rental income of approximately $141,808, including CAM charges, with expenses estimated at $50,000, resulting in a Net Operating Income (NOI) of approximately $91,808 and a 4.2% cap rate. The exterior has recently undergone sealing and painting. The property sits on a 43,560 square foot lot in a vibrant commercial area, surrounded by established businesses including Dunkin' Donuts, Burger King, and a La Quinta Inn. The seller is offering attractive financing terms: 25% down payment, 5.5% interest, and a 30-year amortization schedule with a 10-year call provision. This presents a rare chance to acquire a well-maintained, income-producing asset in a prime location with significant upside potential.

    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
    -85.7605
    Latitude
    30.1742

    Comparable in this City

    • Value Estimation by Request
      3,928 SF

      9001 Front Bch Rd

      Specialty properties • 3,928 SF
      9001 Front Bch Rd, Upper Grand Lagoon, FL 32408
      View Details
    • Value Estimation by Request

      6731 Beach Dr

      Specialty properties
      6731 Beach Dr, Panama City Beach, FL 32408
      View Details
    • Value Estimation by Request

      000 Thomas Dr

      Specialty properties
      000 Thomas Dr, Panama City Beach, FL 32408
      View Details
    • Value Estimation by Request

      4010 Thomas Dr

      Specialty properties
      4010 Thomas Dr, Panama City, FL 32408
      View Details
    • Value Estimation by Request
      2,482 SF

      8700 Thomas Dr

      Individual retail properties • 2,482 SF
      8700 Thomas Dr, Panama City Beach, FL 32408
      View Details
    • Value Estimation by Request
      4,060 SF

      513 Holley Trl

      Automotive properties • 4,060 SF
      513 Holley Trl, Panama City Beach, FL 32408
      View Details

    Similar Nearby for Sale

    • $260,000
      8,970 SF

      Established Dive Shop For Sale

      Turn-key dive shop in Panama City Beach for sale.
      1016 Thomas Dr, Panama City, FL 32408
      View Details
    • $1,495,000
      1.36 Acres

      Prime Panama City Beach Commercial Land

      1.35 acres, 53,200 SF, high traffic area
      8509 Panama City Bch Pkwy, Upper Grand Lagoon, FL 32408
      View Details
    • $2,600,000

      Turnkey Convenience Store For Sale

      Operational convenience store with high visibility and traffic exposure.
      7624 Front Beach Rd, Panama City Beach, FL 32408
      View Details
    • $1,250,000

      Commercial Corner Lot on Lagoon

      Prime commercial corner lot with waterfront and high traffic.
      8929 N Lagoon Dr, Panama City, FL 32408
      View Details
    • $1,400,000

      Thomas Drive Development Opportunity

      Prime .51-acre site on Thomas Drive business corridor.
      5518 Thomas Dr, Panama City, FL 32408
      View Details
    • $4,000,000
      7,723 SF

      Beachfront Inn Investment Opportunity

      Income-producing 11-unit inn with expansion potential on over half-acre.
      8614 Surf Dr, Panama City, FL 32408
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Panama City Industrial Spaces Available

      Industrial spaces available for lease in Panama City, Florida.
      5908 Beach Dr, Panama City, FL 32408
      View Details
    • $25 SF/Yr
      24,852 SF

      Class A Office Space Available

      First floor office space with utilities included, central location.
      2605 Thomas Dr, Panama City, FL 32408
      View Details
    • $1,750 /Mo
      5,200 SF

      Updated Commercial Space with Warehouse

      Recently updated commercial space with office and warehouse areas.
      512 Commerce Dr, Panama City Beach, FL 32408
      View Details
    • Contact for pricing

      Retail Space Near Gulf Coast

      Retail space with high visibility near the Gulf Coast.
      2533 Thomas Dr, Panama City, FL 32408
      View Details
    • $7,250 /Mo
      2,418 SF

      Panama City Beach Commercial Property

      Commercial property in high-traffic area near Front Beach Rd.
      9719 Thomas Dr, Panama City, FL 32408
      View Details
    • $30 SF/Yr
      5,000 SF

      Retail Space on Thomas Drive

      Retail space available for lease on Panama City Beach.
      200 Thomas Dr, Panama City Beach, FL 32408
      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.
    1114-1120 Thomas Dr
    Panama City Beach, FL 32408
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!