5 Bedroom Pool Home Near Orlando, Florida

$315,000
5
5
3,612
sq. ft.
$87
per sq ft
Heated sq ft: 2,830 sq ft
Avg Nightly Rate: $180
Home Legally Sleeps: 10
Occupancy Rate: 45 weeks
Annual Gross Income : 12938
Annual Net Operating Income : 9500
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: No
Niche: Pet Friendly, Theme Parks, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 125

Property Description

OPEN HOUSE - SAT 4/26 5pm-7pm and SUN 4/27 1pm - 4pm. ABSOLUTELY STUNNING! One of the Largest Homes in Calabay Parc. Relax in the large POOL or soak in the bubbling Hot Tub/SPA at this TurnKey Furnished 5 Bedroom 5.5 Bathroom Exquisite Home. The Impressive high ceiling foyer entrance overlooks the formal dining room, while the spacious living room includes plant shelves, 55" TV with built in entertainment cubby. The huge and open kitchen includes the nook/dinette, dining counter, walk-in pantry, additional bonus area with plenty of cabinets and counterspace, 2017 s/s stove, micro, dishwasher. Den/Fam Room (could be 6th bedroom) and laundry room. EVERY bedroom has it's very own bathroom entrance. Master Suite #1 includes a private entrance to the pool area, 2 walk-in closets, separate dual sinks, garden soaking tub, private toilet, and a walk-in shower area. Over on the other side, you will find Master Suite #2. Tour upstairs to Master Suite #3 with a walk-in shower, and 2 more large bedrooms. The spacious pool area includes a pool bath, along with plenty of space for relaxing and entertaining, while the rear yard has a vinyl privacy fence. Both AC's replaced 2018, 2017 pool heater, pump and motor. What else do you need? Primary/secondary residence or a short term vacation rental investment at $155-$195 per night. Conveniently located close to I-4, the Central Florida Theme Park Attractions, dining, grocery, shopping, world class golf and just an hour drive to the west or east coast beaches. CCTV security throughout the community. Listing agent is related to seller. INCOME REPORT - family members used the home as a residence most of the year.

Presented by:
Agent:
Myra Eagle
eXp Realty, LLC
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 195
Low: 155
Peak: 195
Special Event: 195
Avarage: 180.00
Furniture Age
5
Est Value of Furnishings
$10,500
Peak & High Seasons
January, February, March, June, July, August, September, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Was used mostly for family member residence, family member no longer needs.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
12938
Net Operating Income
9500
Stories
2
Additional Indoor Rooms
Attached Garage for No car, Formal Dining Room, Game Room, Living Room, Master Suite Down, Multiple Master Suites
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric)
Floor Coverings
Carpet, Tile
Security
No
Security Description
Half Baths
1
Master Suite(s)
Inquire
Energy Efficiency
Year built
2005
Outdoor Features
Inground Pool, Inground Spa, Porch - Screened
View
Other
Backyard Exposure
South
Lot Size
Up to 10,889 sq ft
Community Features
Other
Tax Amount/Year
$3,800
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Other
Mandatory HOA
Inquire
Home Legally Sleeps:
10
Onsite Parking
2 car garage, driveway and parking allowed along street
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$13.00
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
Inquire
Occupancy Rate
45
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Manager
Managed By
Manager
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
125.00 Monthly
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
15 days notice
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$95.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
$840.00
Electricity (Annual)
$2,400.00
Water/Sewer (Annual)
$1,200.00
Cable/Interbet (Annual)
$1,200.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$3,800.00
Homeowner's Insurance (Annual)
$2,100.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$1,500.00
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Listing Source: eXp Realty, LLC, 813-708-2700

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.