Gross rental income: $27,000 in 2025, self-managed
Owner financing available: 20% down, 5-year balloon, 30 year amortization, 6% Interest
Milestone inspection passed; all building work complete
HOA covers electricity, water, sewer, cable, Wi-Fi, and trash
This 4th-floor west-facing unit at the iconic Fontainebleau Terrace produced $27,000 in gross rental income in 2025 -- self-managed, with no property management fees eating into returns. With owner financing available at 20% down on a 5-year balloon, investors can enter at a lower capital outlay and immediately put the property's income to work. For buyers seeking beachfront exposure with a proven revenue track record and reduced barrier to entry, the numbers here are difficult to match.
Location is a primary driver of the rental demand. The unit sits less than a mile from Pier Park -- the area's main shopping, dining, and entertainment hub -- and a short drive from 30A, St. Andrews State Park, and downtown Panama City. Direct beach access, sugar-white sand, and unobstructed emerald-water views in a low-density setting are the features that keep guests rebooking year after year.
The unit is fully turnkey and ready to generate income from closing. Recent updates include new bathroom flooring and a refreshed kitchenette with new cabinetry and sink. The west-facing exposure delivers sunset views over the Gulf -- a consistent selling point in listing photos and guest reviews.
Fontainebleau Terrace has anchored this stretch of Panama City Beach since 1965 and remains a property guests actively seek out.
The HOA covers electricity, water, sewer, cable, Wi-Fi, and trash, keeping operating costs unusually low for a Gulf-front condo and translating more of the rental income directly to the bottom line. Amenities include a partially covered pool, owners' lounge, game room, fitness room, laundry facilities, covered and open-air gathering spaces overlooking the Gulf, and elevator access to every floor. Beach service is being added this year -- an upgrade that should support nightly rates going forward.
The building has successfully passed its milestone inspection, confirming structural integrity and strong management -- a meaningful de-risking factor in today's Florida condo market. One reserved parking spot conveys with the unit, with overflow parking available.
For sale
Price cut: $13K (6/13)
$135,000
14401 Front Beach Rd #403, Panama City Beach, FL 32413
--beds
330sqft
Condominium
Built in 1965
-- sqft lot
$-- Zestimate®
$409/sqft
$-- HOA
What's special
Panoramic gulf viewsPeaceful beachfront settingNew kitchen cabinetryNew sinkConvenient kitchenetteUpdated bathroom flooringUnbeatable beachfront location
- 127 days |
- 708 |
- 35 |
Zillow last checked:
Listing updated:
Listed by:
Tyler S Smith 850-818-9004,
Legacy Premier Agency
Source: CPAR,MLS#: 785495
Originating MLS: Central Panhandle Association of REALTORS
Loading...
Facts & features
Interior
Bedrooms & bathrooms
- Bathrooms: 1
- Full bathrooms: 1
Rooms
- Room types: Kitchen, Living Room, Primary Bedroom
Primary bedroom
- Level: First
- Dimensions: 12 x 12
Kitchen
- Level: First
- Dimensions: 12 x 12
Living room
- Level: First
- Dimensions: 12 x 12
Heating
- Central, Electric
Cooling
- Central Air
Appliances
- Included: Electric Oven
Features
- Main Level Primary
Interior area
- Total structure area: 330
- Total interior livable area: 330 sqft
Property
Features
- Pool features: In Ground, Community
Lot
- Features: Paved
Details
- Parcel number: 34511581000
- Special conditions: Listed As-Is
Construction
Type & style
- Home type: Condo
- Architectural style: Mid Rise
- Property subtype: Condominium
- Attached to another structure: Yes
Condition
- New construction: No
- Year built: 1965
Utilities & green energy
- Sewer: Public Sewer
- Utilities for property: Electricity Available
Community & HOA
Community
- Features: Barbecue, Beach, Clubhouse, Elevator, Fitness Center, Pool, Community Pool, Short Term Rental Allowed
- Security: Smoke Detector(s)
- Subdivision: Fontainebleau Terrace
HOA
- Has HOA: Yes
Location
- Region: Panama City Beach
Financial & listing details
- Price per square foot: $409/sqft
- Tax assessed value: $152,915
- Annual tax amount: $1,664
- Date on market: 2/19/2026
- Cumulative days on market: 513 days
- Electric utility on property: Yes
Estimated market value
Not available
Estimated sales range
Not available
$1,363/mo
Price history
| Date | Event | Price |
|---|---|---|
| 6/13/2026 | Price change | $135,000-8.8%$409/sqft |
Source: | ||
| 3/23/2026 | Price change | $148,000-6.9%$448/sqft |
Source: | ||
| 3/9/2026 | Price change | $158,999-1.9%$482/sqft |
Source: | ||
| 2/19/2026 | Listed for sale | $162,000$491/sqft |
Source: | ||
| 2/7/2026 | Listing removed | $162,000$491/sqft |
Source: | ||
| 10/27/2025 | Listed for sale | $162,000$491/sqft |
Source: | ||
| 9/30/2025 | Listing removed | $162,000$491/sqft |
Source: | ||
| 8/20/2025 | Listed for sale | $162,000-0.6%$491/sqft |
Source: | ||
| 8/5/2025 | Listing removed | $163,000$494/sqft |
Source: | ||
| 5/25/2025 | Price change | $163,000-1.2%$494/sqft |
Source: | ||
| 1/1/2025 | Price change | $165,000-10.8%$500/sqft |
Source: | ||
| 12/31/2024 | Listed for sale | $185,000-7.5%$561/sqft |
Source: | ||
| 9/30/2024 | Listing removed | $199,900$606/sqft |
Source: | ||
| 5/11/2024 | Listed for sale | $199,900$606/sqft |
Source: | ||
| 4/26/2024 | Listing removed | -- |
Source: | ||
| 3/26/2024 | Price change | $199,900-4.8%$606/sqft |
Source: | ||
| 4/25/2023 | Listed for sale | $209,900+176.5%$636/sqft |
Source: | ||
| 8/15/2017 | Listing removed | $75,900$230/sqft |
Source: CitiStar Realty #659747 Report a problem | ||
| 7/24/2017 | Price change | $75,900-10.6%$230/sqft |
Source: CitiStar Realty #659747 Report a problem | ||
| 6/12/2017 | Listed for sale | $84,900$257/sqft |
Source: CitiStar Realty #659747 Report a problem | ||
Public tax history
| Year | Property taxes | Tax assessment |
|---|---|---|
| 2024 | $1,697 -23.6% | $81,175 -52% |
| 2023 | $2,222 +52.6% | $169,150 +53.8% |
| 2022 | $1,456 | $110,001 |
| 2021 | -- | -- |
| 2020 | $1,044 +24.8% | $55,443 +10% |
| 2019 | $837 | $50,403 +10% |
| 2018 | $837 +5.2% | $45,821 +10% |
| 2017 | $795 +49% | $41,655 +10% |
| 2016 | $533 +21.7% | $37,868 +10% |
| 2015 | $438 | $34,425 |
| 2014 | $438 | $34,425 -4.7% |
| 2013 | -- | $36,125 +0.6% |
| 2012 | -- | $35,913 -35% |
| 2011 | -- | $55,250 -5.8% |
| 2010 | -- | $58,650 -1.1% |
| 2009 | -- | $59,297 -25.5% |
| 2008 | -- | $79,561 -35% |
| 2007 | -- | $122,401 -10% |
| 2006 | -- | $136,001 +441.1% |
| 2005 | -- | $25,133 |
| 2004 | -- | $25,133 |
| 2003 | -- | $25,133 |
| 2002 | -- | $25,133 |
| 2001 | -- | $25,133 |
| 2000 | -- | $25,133 |
Find assessor info on the county website
Monthly payment
Est. payment$--/mo
Payment breakdown
Explore the cost of this home by adjusting the details. Changes won't be saved.All calculations are estimates and provided by Zillow, Inc. for informational purposes only. Actual amounts may vary.
HOA fees may include property taxes on listings classified as Co-Ops. Contact the listing agent and/or owner for fee details.
Mortgage interest rates are dependent on a number of factors, including credit score, down payment, and repayment length. Interest rate data provided by Zillow Group Marketplace, Inc. as of 1/1/1970 from various mortgage lenders with which we have lead or other similar arrangements; the Estimated Payment is an average of those rates.
See how much you could borrow to make a competitive offer.
Climate risks
Neighborhood: 32413
Nearby schools
GreatSchools rating
- 7/10Surfside Middle SchoolGrades: PK-12Distance: 0.4 mi
- 8/10Hutchison Beach Elementary SchoolGrades: K-5Distance: 1.2 mi
- 4/10J.R. Arnold High SchoolGrades: 9-12Distance: 2.4 mi
Schools provided by the listing agent
- Elementary: Hutchison Beach
- Middle: Surfside
- High: Arnold
Source: CPAR. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.
A local agent can set up tours, give advice and negotiate with sellers.
A local lender can help you make sure your offer is ready when you are.
- Florida
- Bay County
- Panama City Beach
- 32413
- 14401 Front Beach Rd Unit 403
Nearby cities
Nearby neighborhoods
Nearby zip codes
Other Panama City Beach Topics
- Apartments for Rent in 32413
- Houses for Sale in 32413
- Houses for Rent in 32413
- 32413 Real Estate
- Panama City Beach Condos
- Houses for Sale in Panama City Beach
- Newest Listings in Panama City Beach
- Panama City Beach Home Values
- Panama City Beach Real Estate Agents
- Panama City Beach Refinance
- Panama City Beach Mortgage Rates








