Scenic-Ocean, Sonic -Kennedy Space Center Launch views, Sordidly splendid-no one should be allowed to enjoy this!

$399,000
2
2
1,350
sq. ft.
$296
per sq ft
Heated sq ft: 1,215 sq ft
Avg Nightly Rate: $138
Home Legally Sleeps: 6
Occupancy Rate: 50 weeks
Annual Gross Income : 45000
Annual Net Operating Income : 19401
Property Type: Condo (high rise or low rise)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: No
Niche: Beach, Nature, Pet Friendly
New Construction: Inquire
Days on Vrolio: 641

Property Description

Beautiful Oceanviews with a one block walk to the beach. This is the only building of its kind inFlagler beach and you can bet that there will not be another! Spacious rooms, awesome book of business with a great annual following! In unit laundry and all maintenance covered by association fees. This is a excellent location as it is only 90 minutes to all Orlando activities and cruise location, 6 hours to the keys, 6 hours to Atlanta and close to all interchanges! Located right next to Daytona beach for Speedway events, Bike Week and Biketoberfest as well as S Augustine for all old Florida events.

Presented by:
Agent:
Jolita Brazzano
Brazzano Real Estate
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 158
Low: 129
Peak: 160
Special Event: 250
Avarage: 138.00
Furniture Age
3
Est Value of Furnishings
$10,000
Peak & High Seasons
January, February, March, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Retiring and divesting investments
Foreign national buyer restrictions from government?
No
Gross Annual Income
45000
Net Operating Income
19401
Stories
5
Additional Indoor Rooms
Other
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Microwave, Oven, Refrigerator, Washer, Other
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric)
Floor Coverings
Carpet, Tile
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Advanced House Framing, Carpet, Double pane-low emissivity windows
Year built
1984
Outdoor Features
Deck, Inground Pool, Outdoor Kitchen, Private Gated Driveway, Putting Green, Sprinkler System, Other
View
Beach, Intercoastal, Lake, Ocean
Backyard Exposure
West
Lot Size
None
Community Features
Clubhouse
Tax Amount/Year
$5,438
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Clubhouse
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
Underground deeded
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
Yes, Requires a short term rental license (comes with unit)
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$15.00
Minimum Nightly Rental
7 Days
Rental Length Requirement
Yes , (Requires a short term rental license (comes with unit))
Has Rental History
Yes
Established Rental History
5 Years
Occupancy Rate
50
Being Sold with Bookings
Inquire
Caretaker Info
Caretaker is not local to the property, Caretaker cannot stay and oversee the property
Bookings Placed By
Third Party
Managed By
Caretaker
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
200.00 Monthly
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$960.00
Licesnes & Permits (Annual)
$275.00
Advertising & Tech Costs (Annual)
$499.00
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$2,070.00
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
$780.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$5,438.00
Homeowner's Insurance (Annual)
$699.00
Short Term Rental Insurance Rider (Annual)
$250.00
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$6,500.00
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)

Additional 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

Additional Nightly Insurance Policy ($ per night)

Additional 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: Brazzano Real Estate, 386-793-1283

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.