Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    4100 Marriott Dr, Unit AP-1 Panama City Beach, FL 32408-8018

    • Investment properties
    • 5,500 SF
    OFF-MARKET
    Last Sale
    Mar 22, 2022
    $76,151,400
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-3783700
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Investment properties

    Property Details for 4100 Marriott Dr

    Year built
    2007
    Property size
    5,500 SF
    Property type
    Investment properties
    Property subtype
    Retail residential properties
    APN
    40000-500-087
    APU
    40000500087

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Panama City Beach
    County
    Bay
    State
    Florida
    Longitude
    -85.7252
    Latitude
    30.14
    CBSA code
    37460
    CBSA name
    PANAMA CITY-LYNN HAVEN, FL METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $235
    $0.00
    $2,762
    $2,762
    -
    $0.00
    $2,762
    $2,762

    Comparable in this City

    • Value Estimation by Request

      7205 Thomas Dr, Unit COM2

      STORE/OFFICE (MIXED USE)
      7205 Thomas Dr, Panama City Beach, FL 32408-7501
      View Details
    • Value Estimation
      $200,000
      1,001 SF

      9860 Thomas Dr, Unit 10

      STORE/OFFICE (MIXED USE) • 1,001 SF
      9860 Thomas Dr, Panama City Beach, FL 32408-1200
      View Details
    • Value Estimation by Request

      7205 Thomas Dr, Unit C4

      STORE/OFFICE (MIXED USE)
      7205 Thomas Dr, Panama City Beach, FL 32408-7501
      View Details
    • Value Estimation
      $2,205,000
      2,033 SF

      9860 Thomas Dr, Unit 4

      STORE/OFFICE (MIXED USE) • 2,033 SF
      9860 Thomas Dr, Panama City Beach, FL 32408-1200
      View Details
    • Value Estimation
      $315,000
      435 SF

      7505 Thomas Dr

      STORE/OFFICE (MIXED USE) • 435 SF
      7505 Thomas Dr, Panama City Beach, FL 32408-7553
      View Details
    • Value Estimation
      $250,000
      785 SF

      9900 Thomas Dr, Unit 3B

      STORE/OFFICE (MIXED USE) • 785 SF
      9900 Thomas Dr, Panama City Beach, FL 32408-3804
      View Details

    Similar Nearby for Sale

    • $404,900
      1,550 SF

      Duplex Near Beach and Launch

      Revamped duplex near the beach with no HOA fees.
      7420 Sunset Ave, Panama City Beach, FL 32408
      View Details
    • $435,000
      1,610 SF

      Updated Duplex Near Sugary Beaches

      Updated duplex near the beach, ideal for investment or retreat.
      3915 Wasp St, Panama City Beach, FL 32408
      View Details
    • $850,000

      Beach Drive Development Opportunity

      Prime commercial land near the Gulf of Mexico for sale.
      22 Beach Dr, Panama City Beach, FL 32408
      View Details
    • $632,000
      1,536 SF

      Furnished Duplex Near Beach

      Two rental-ready units near the beach with income potential.
      4120 Nova St, Panama City Beach, FL 32408
      View Details
    • $804,840

      Prime Retail Space, PCB, FL

      High-traffic retail opportunity near Laketown Wharf.
      9902 Thomas Dr, Panama City Beach, FL 32408
      View Details
    • $1,099,000
      2,608 SF

      Prime Panama City Beach Commercial

      2,608 SF building, 11,326 SF lot.
      6504 Thomas Dr, Panama City Beach, FL 32408
      View Details

    Similar Nearby for Lease

    • $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
    • $3,375 /Mo
      24,852 SF

      Class A Office Space Available

      Class A office space in Thomas Drive commercial district.
      2605 Thomas Dr, Panama City, FL 32408
      View Details
    • $1,500 /Mo

      Retail Space in Promenade Mall

      Prime commercial space in Panama City Beach's established shopping destination.
      8317 Front Bch 34C Rd, Panama City Beach, FL 32408
      View Details
    • $30 SF/Yr
      5,000 SF

      Navy Boulevard Commercial Space Available

      New commercial building for lease, ideal for retail or office.
      200 Thomas Dr, Panama City Beach, FL 32408
      View Details
    • $14 SF/Yr

      Flex Building with Office, Warehouse

      Flex building featuring office and warehouse space for lease.
      7622 Mc Elvey Rd, Panama City, FL 32408
      View Details
    • $30 SF/Yr
      5,000 SF

      Navy Boulevard Commercial Space

      New commercial building ideal for retail, office, showroom, and flex.
      200 Navy Blvd, 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.
    4100 Marriott Dr, Unit AP-1
    Panama City Beach, FL 32408-8018
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.