Portfolio / Origin 805
Origin at Seahaven

Origin 805

Gulf-view studio that lives large, steps from Pier Park.

$279,000
List price
Studio / 1 Bath
Type
475 est
Sq ft
8th
Floor
4
Sleeps
2007
Built
17.7%
Gross yield
$49,489
Revenue

$49,489 in revenue June '25 to May '26: a 17.7% ROI on the asking price! A top-performing, turnkey investment opportunity at Origin at Seahaven, this beautifully updated 8th-floor studio combines strong rental performance, modern upgrades, and exceptional guest appeal in one of Panama City Beach's most desirable locations. Offering Gulf and main-strip views from a private balcony, the unit lives much larger than a traditional studio, featuring a king bed, a new queen sleeper sofa, a renovated bathroom, and a color-changing electric fireplace beneath a large flat-screen TV. The fully equipped kitchenette includes a full-size refrigerator, dishwasher, two-burner cooktop, and microwave, while all-tile flooring throughout eliminates carpet and simplifies maintenance.

Comfortably accommodating up to 4 guests, this condo has built a proven track record of success with established Airbnb and VRBO listings, years of five-star reviews, and a loyal base of repeat guests. Approximately 16% of revenue already comes from direct and repeat bookings, well above the Panama City Beach market average, creating an additional competitive advantage for future ownership. As an added bonus, the seller's revenue consultant will personally assist the buyer in expanding the property's direct-booking strategy through modern AI, automation, and data-driven revenue management techniques. Origin at Seahaven offers a Gulf-view infinity pool, a heated courtyard pool and hot tub, fitness center, arcade, grilling and sunset decks, the on-site Saltwater Marketplace cafe featuring Starbucks, covered parking, and interior hallways.

Located directly across from the beach and Sharky's, and just minutes from Pier Park, Topgolf, and many of Panama City Beach's most popular attractions, Origin 805 represents an exceptional opportunity to acquire a high-performing, professionally optimized vacation rental with significant upside potential. Full rent roll available to qualified buyers.

Revenue performance

$49,489 Revenue (Jun 2025 to May 2026)
Three-year average $62,418
$68,364
2022
$59,293
2023
$59,597
2024
$46,615
2025
$49,489
Current

Guest reviews

Years of five-star reviews across established Airbnb and VRBO profiles, with a loyal base of repeat guests.

Operating KPIs

55.1%
Occupancy
$144
ADR, booked nights
$136
RevPAN
16.2%
Direct and repeat

Booking mix

Share of revenue by channel. Direct includes owner and repeat-guest bookings, where no platform fees apply.

Airbnb 82% VRBO 2% Direct and repeat 16%

Amenities

In the unit

  • Open-plan studio that lives larger than its footprint: king bed + new queen sleeper sofa (sleeps 4)
  • Color-changing wall-mounted electric fireplace beneath a large flat-screen smart TV
  • Gulf and main-strip views from a private balcony (bar-height bistro table for two)
  • All-tile flooring throughout (no carpet); coastal decor; LED accent lighting; ceiling fan
  • Fully equipped kitchenette: full-size stainless refrigerator, under-counter dishwasher, 2-burner electric cooktop, over-range microwave, Keurig + drip coffee makers
  • Renovated full bathroom (tub/shower combo, updated vanity, quartz-look top, Hollywood vanity light)
  • Keypad entry lock; complimentary Pack-n-Play on request
  • Laundry is resort guest laundry (no in-unit washer/dryer)
  • Fully furnished and turnkey; established Airbnb + VRBO listings with a 5-star review history

At the resort

  • Gulf-view infinity pool
  • Heated courtyard pool and hot tub
  • Fitness center
  • Arcade / game room and theater
  • Grilling decks and sunrise/sunset decks (two grill decks on the 4th floor)
  • On-site Saltwater Marketplace cafe featuring Starbucks
  • Covered parking plus overflow lot
  • Interior, climate-controlled hallways
  • Gated resort; directly across Front Beach Rd from the beach and Sharky's
  • Resort guest laundry

Public property record

Address
15100 Front Beach Rd, Unit 805, Panama City Beach, FL 32413
Parcel ID
40001-050-100
Legal description
ORIGIN AT SEAHAVEN UNIT 805 TYPE SA ORB 2980 PG 1309 STUDIO ORB 4362 P 1245 475 H&C
Resort
Origin at Seahaven
Floor
8th
Year built
2007
Square feet
475 (estimated)
HOA dues
$447 per month
Special assessments
None outstanding; HOA dues current
Conveyance
Sold fully furnished and turnkey, all FF&E included. HOA dues current, no outstanding special assessments. Self-managed, no management contract to assume
$279,00017.7% gross yield
Request documents