π° $72K+ Rental Revenue in 2025 on This Turnkey Beach House with a Private Pool
ποΈ $575K beach retreat featuring one of the area's few private screened-in pools, a flexible sleeping layout, a brand-new roof, and an unbeatable coastal lifestyle.
ποΈ One of the Few Panama City Beach STRs with a Private Pool
π° $72K+ Revenue in 2025 β’ Projected to Exceed $80K in 2026 β’ Private Screened Pool β’ Turnkey Beach Investment
π© Interested in this property?

π¨ Private Pools Are One of the Biggest Competitive Advantages Along the Beach...
And surprisingly few homes in this area have one.
This turnkey vacation rental generated more than $72,000 in rental income during 2025 and is projected to surpass $80,000 in gross revenue during 2026, combining proven performance with meaningful upside. Add a screened-in private pool, a flexible sleeping layout, a brand-new roof, and a location just minutes from the Gulf, and you have a property that's built to stand out in a highly competitive vacation rental market.
π© Interested in this property?
π‘ The Asset
21506 Dolphin Ave
Panama City Beach, FL
π° Offered at: $575,000
3 Bedrooms
2 Bathrooms
1,528 Sq Ft
Proven Short-Term Rental
Private Screened-In Pool
Brand-New Roof
Flexible Fourth Sleeping Space
Turnkey Investment
Minutes from the Beach
Whether you're looking to grow your STR portfolio or own a beach house that can generate meaningful income, this property is ready to perform from day one.
π° Proven Revenue
This isn't just a vacation home with potential.
It's already producing.
Historical & Projected Performance
π° 2025 Rental Revenue: Over $72,000
π Projected 2026 Gross Revenue: Over $80,000
The combination of proven historical performance and strong forward projections makes this an attractive opportunity for investors looking for established cash flow rather than a blank slate.
π The Amenity Guests Want Most
One feature immediately separates this property from much of the surrounding competition.
A private screened-in swimming pool.
In a market where many vacation homes rely solely on beach proximity, having a private pool gives guests another reason to choose this homeβand another reason to return.
Whether it's relaxing after a beach day or entertaining family and friends, it's the type of amenity that consistently drives bookings.
π‘ Designed to Maximize Occupancy
The home has been thoughtfully configured to accommodate larger groups.
Highlights include:
ποΈ Three traditional bedrooms
ποΈ Additional flexible sleeping space
π Garage conversion creating a fourth sleeping area
πͺ΅ New luxury vinyl plank flooring
βοΈ Bright, open living areas
π¦ Dedicated storage space remains despite the garage conversion
If desired, the garage can also be converted back to its original use.
π΄ Prime Beach Lifestyle
Guests are just minutes from everything that makes this stretch of the Gulf Coast so popular.
Nearby attractions include:
ποΈ Sugar-white sand beaches
π Emerald Gulf waters
π€ Local restaurants
ποΈ Shopping
π‘ Family attractions
βοΈ Endless beach days
The combination of convenience and privacy helps make this an appealing destination for vacationers year-round.
πΈ Financing & Tax Angle
At $575,000, this property may qualify for a variety of financing options, including:
β Conventional investment financing
β Vacation home financing
β DSCR loans
β Portfolio lending
For qualifying investors, cost segregation and accelerated depreciation strategies may also provide significant tax benefits depending on individual circumstances and current tax law. Buyers interested in those opportunities should consult their CPA or tax advisor.
π‘ Need Help Finding Your Own STR?
If you've been thinking about buying a vacation rental but keep getting stuck on what to buy or where to invest, we partner with a team that helps investors identify fully underwritten, data-backed STR opportunities.
Within approximately 48 hours, they'll match you with investment opportunities complete with:
β Revenue projections
β Market selection
β Property recommendations
β Design guidance
β Listing optimization
β Management recommendations
β Pricing strategy
In order to work with them, they typically require having around $150,000 available for your down payment, furnishing, design, and revenue-driving amenities so you're positioned for success from day one.
Many investors are also purchasing STRs to take advantage of bonus depreciation opportunities that, when structured properly with their CPA, may create substantial first-year tax deductions.
To date, they've helped investors acquire:
π‘ 375+ properties
π° $60M+ in rental revenue
π $25M+ in estimated tax savings
π‘ Looking to Sell Your STR?
Own a high-performing vacation rental?
The Offer Sheet may be interested in:
β Buying it directly off market
β Facilitating a deal
β Connecting you with qualified buyers from our nationwide investor audience
π© Simply reply to this email if you'd like to have a conversation. We'd love to hear about your property.
π― Why This One Stands Out
1. π° Proven Revenue with Continued Growth
The property generated over $72,000 in rental income during 2025 and is projected to exceed $80,000 in 2026, demonstrating both established performance and future potential.
2. π Private Screened Pool
Private pools are relatively uncommon in this area, giving this home a meaningful competitive advantage and an amenity that guests consistently seek.
3. π‘ Flexible Sleeping Layout
The converted garage creates additional sleeping capacity, helping accommodate larger groups while still retaining useful storage space.
4. π¨ Move-In Ready
A brand-new roof, updated luxury vinyl plank flooring, and turnkey condition mean less immediate capital expenditure and more focus on welcoming guests.
5. π΄ Outstanding Beach Location
Located on the desirable West End, guests enjoy quick access to beautiful beaches, dining, shopping, and entertainment while still having a peaceful retreat to return to after a day on the coast.
β‘ Bottom Line
Finding a turnkey vacation rental with a private pool in this part of Panama City Beach is uncommon.
Finding one that has already produced more than $72,000 in rental income, is projected to exceed $80,000 next year, and is priced at $575,000 makes this an especially compelling opportunity for investors looking for a beach property that's already performing.
π² Express Interest
Ready to learn more or schedule a showing?


