9003 Banyan Beach Dr
Panama City Beach, FL 32408View map
- Townhome
- 3 bd
- 2.5 ba
- 1,476 sq ft
- Built 2019
$310,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
HOA fee not listed
The listing doesn't give this home's HOA fee. By default our Deals list leaves out condos and townhomes like this, so this page gives no verdict.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. It is not in a flood zone.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Townhome
- Units
- 1
- Bedrooms
- 3
- Bathrooms
- 2 full, 1 half
- Size
- 1,476 sq ft
- Year built
- 2019
- HOA fee
- Not listed
- Annual tax bill
- $3,213, as listed
- Days on market
- 24 days (listed Oct 12, 2026)
- Flood zone
- Not in a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Panama City Beach
35 homes for sale in Panama City Beach
$570,000
104 Golf Dr
Panama City Beach, FL 32408
3 bd · 2 ba · 2,052 sq ft
New construction$3,299,000
5944 Gulf Dr
Panama City Beach, FL 32408
6 bd · 6.5 ba · 4,747 sq ft
$549,000
4138 Cobalt Cir Unit RO12
Panama City Beach, FL 32408
Townhome · 4 bd · 4.5 ba · 2,855 sq ft
$570,000
9900 S Thomas Dr Unit 1728
Panama City Beach, FL 32408
Condo · 3 bd · 3 ba · 1,525 sq ft
$240,000
8817 S Thomas Dr Unit A318
Panama City Beach, FL 32408
Condo · Studio · 1 ba · 489 sq ft
$349,900
2601 Mystic Ln Unit PO61
Panama City Beach, FL 32408
Condo · 2 bd · 2 ba · 1,322 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.