Log In/Sign Up
Your email has been sent.
Emerald Bay Apartments 644 W Caladium Cir 26 Unit Apartment Building $4,673,624 CAD ($179,755 CAD/Unit) 4.48% Cap Rate Panama City Beach, FL 32413



Investment Highlights
- Fully Occupied, Cash-Flowing Asset – 26 units delivering immediate Day-One income with strong rental demand.
- Multiple Upside Paths – Rent growth, operational efficiencies, onsite laundry income, and potential short-term or hybrid rental conversion.
- Prime Beachside Location – Directly across from the Gulf near Pier Park, Topgolf, and major PCB attractions.
Executive Summary
644 W Caladium Circle presents a rare opportunity to acquire a fully occupied, income-producing 26-unit multifamily asset in a premier Panama City Beach location directly across from the Gulf. The property consists of 22 studio units, two 1BR/1BA units, and two 2BR/1BA units, all of which have been recently refreshed with updated interiors including flooring, paint, fixtures, bathrooms, and appliances.
The asset is currently stabilized with 100% occupancy and average rents of approximately $1,000 per month, delivering immediate in-place cash flow with additional upside through rent growth and operational efficiencies. An onsite, income-producing laundry facility further enhances revenue.
The property benefits from exceptional positioning within one of PCB’s highest-demand corridors, with walkable access to dining, shopping, Pier Park, Topgolf, and Dolly Parton’s Pirates Voyage Dinner & Show, a major new regional attraction driving increased tourism and demand.
In addition to its current performance, the asset offers multiple value-add and exit strategies, including continued long-term rental operations, potential conversion to a short-term rental or hybrid model (subject to buyer diligence), or future condo sell-off.
An assumable loan opportunity is in place, offering a potential path to more favorable financing compared to current market rates (subject to lender approval).
This is a stabilized coastal asset with strong fundamentals, flexible upside, and long-term positioning in one of Florida’s most active beach markets.
The asset is currently stabilized with 100% occupancy and average rents of approximately $1,000 per month, delivering immediate in-place cash flow with additional upside through rent growth and operational efficiencies. An onsite, income-producing laundry facility further enhances revenue.
The property benefits from exceptional positioning within one of PCB’s highest-demand corridors, with walkable access to dining, shopping, Pier Park, Topgolf, and Dolly Parton’s Pirates Voyage Dinner & Show, a major new regional attraction driving increased tourism and demand.
In addition to its current performance, the asset offers multiple value-add and exit strategies, including continued long-term rental operations, potential conversion to a short-term rental or hybrid model (subject to buyer diligence), or future condo sell-off.
An assumable loan opportunity is in place, offering a potential path to more favorable financing compared to current market rates (subject to lender approval).
This is a stabilized coastal asset with strong fundamentals, flexible upside, and long-term positioning in one of Florida’s most active beach markets.
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,673,624 CAD | Building Class | C |
| Price Per Unit | $179,755 CAD | Lot Size | 0.26 AC |
| Sale Type | Investment | Building Size | 18,536 SF |
| Cap Rate | 4.48% | Average Occupancy | 100% |
| No. Units | 26 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1982/2018 |
| Property Subtype | Apartment | Parking Ratio | 1.44/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R-3 - Residential | ||
| Price | $4,673,624 CAD |
| Price Per Unit | $179,755 CAD |
| Sale Type | Investment |
| Cap Rate | 4.48% |
| No. Units | 26 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.26 AC |
| Building Size | 18,536 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1982/2018 |
| Parking Ratio | 1.44/1,000 SF |
| Zoning | R-3 - Residential |
Amenities
Unit Amenities
- Cable Ready
- Microwave
- Refrigerator
- Oven
- Range
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 22 | - | 500 |
| 1+1 | 2 | - | - |
| 2+1 | 2 | - | - |
Somewhat walkable
30/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 33832-001-000 | Total Assessment | $1,376,621 CAD |
| Land Assessment | $192,569 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,184,052 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
33832-001-000
Land Assessment
$192,569 CAD
Improvements Assessment
$1,184,052 CAD
Total Assessment
$1,376,621 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Emerald Bay Apartments | 644 W Caladium Cir
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

