Disney Area Vacation Home

$409,900
5
5
2,297
sq. ft.
$178
per sq ft
Heated sq ft: 2,297 sq ft
Avg Nightly Rate: $306
Home Legally Sleeps: 12
Occupancy Rate: 0 weeks
Annual Gross Income : 55327
Annual Net Operating Income : 32442
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: Business Stay, Couples/Romance, Golf, Resort, Theme Parks, Weddings or Family Reunions
New Construction: Yes
Days on Vrolio: 71

Property Description

Make your appointment today to view this FRESHLY PAINTED NEWLY PAINTED 5 bedroom/5 bathroom PROFESSIONALLY DECORATED AND FULLY FURNISHED home in the well known vacation resort community of Windsor Hills. Walking in is your fully tiled formal living and dining rooms. The 2017 renovated Kitchen features granite counter tops, and stainless steel appliances. Kitchen opens to your family room and breakfast nook with sliding doors leading to your covered lanai and relaxing pool/spa area. To complete the downstairs is three bedrooms including Two spacious Master Suites along with three full bathrooms and laundry room. You and your guests will enjoy the converted garage which features a game room providing entertainment for the whole family. Upstairs are two bedrooms with two full bathrooms. To complete your home is your pool and spa with pool heater. New Roof in 2017. New A/C Units in 2016/2017. As a resident or guest you will enjoy all the amazing amenities that Windsor Hills has to offer including the zero entry resort style pool, hot tub, sundry shop, movie theater, games room, playground, tennis, volleyball and basketball courts. Also just opened is the brand new water feature with water slide and splash area. Conveniently located 1 mile to HWY 192 which provides access easy to shopping, restaurants and I-4, and only just a few miles to the gates of Disney! Do not miss this great opportunity to own in THE CLOSEST RESORT TO DISNEY!

Presented by:
Agent:
Scot Hartwell
Florida Realty Marketplace
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 200
Low: 400
Peak: 450
Special Event: 450
Avarage: 306.00
Furniture Age
5
Est Value of Furnishings
$30,000
Peak & High Seasons
January, February, March, April, June, July, August, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
No
Reason for Selling
Foreign national buyer restrictions from government?
No
Gross Annual Income
55327
Net Operating Income
32442
Stories
1
Additional Indoor Rooms
Attached Garage for No car, Family Room, Formal Dining Room, Game Room, Living Room, Master Suite Down, Multiple Master Suites
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, 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
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Energy Star appliances, Programmable thermostat
Year built
2005
Outdoor Features
Deck, Inground Pool, Inground Spa, Porch - Screened, Sprinkler System
View
Other
Backyard Exposure
South
Lot Size
7,500 sq.ft. pie shaped home site
Community Features
Arcade, Bar, Basketball Court, Clubhouse, Community Hot Tub, Community Pool(s), Concierge, Fitness Center, Gated Community, Guard Gated Community, Inside Community, Media/Business Center, Nature Trails/Walking Path, Playground, Reception, Sundries Shop/Convenience Store, Tennis Court, Theater, Waterpark
Tax Amount/Year
$4,300
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Arcade, Bar, Basketball Court, Clubhouse, Community Hot Tub, Community Pool(s), Concierge, Fitness Center, Gated Community, Guard Gated Community, Inside Community, Media/Business Center, Nature Trails/Walking Path, Playground, Reception, Sundries Shop/Convenience Store, Tennis Court, Theater, Waterpark
Mandatory HOA
Inquire
Home Legally Sleeps:
12
Onsite Parking
Drive way parking
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
$13.50
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
4 Years
Occupancy Rate
0
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Manager
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
200.00 Monthly
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
N/A
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$2,720.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
$3,840.00
Electricity (Annual)
$2,400.00
Water/Sewer (Annual)
$420.00
Cable/Interbet (Annual)
$840.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$4,300.00
Homeowner's Insurance (Annual)
$1,800.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$5,004.00
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

Nearby Similar Homes

Listing Source: Florida Realty Marketplace, 407-791-8466

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.