5 Star Reviews-6 Bedroom Villa with private southern facing pool 5 Min from Disney.

$368,500
6
3
3,054
sq. ft.
$121
per sq ft
Heated sq ft: 2,434 sq ft
Avg Nightly Rate: $292
Home Legally Sleeps: 15
Occupancy Rate: 30 weeks
Annual Gross Income : 52988
Annual Net Operating Income : 31793
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: Beach, City Life, Couples/Romance, Golf, Nature, Pet Friendly, Resort, Theme Parks
New Construction: Inquire
Days on Vrolio: 246

Property Description

This beautiful fully furnished income generating vacation rental home is located in the sought after community of Windsor Palms. This 2-story luxury Disney themed villa accommodates 15 guests and has actively been booked 37 weeks out of the year– bringing in an annual cap rate return of 8.5%. Upon entering this home you’ll find yourself in the formal living and dining area which makes you feel right at home with its open floor concept, high ceilings, and windows that bring in beautiful natural light throughout the home. The kitchen with breakfast nook opens to the family area. Large sliding glass doors lead out to the screened in patio that features an in-ground pool and hot tub. This gated community HOA includes lawn maintenance, tree trimming, outside pest control, lawn fertilizing, as well as tennis courts, a full gym, movie theater, game room, convenience store, and clubhouse. Within Minutes from US 192, restaurants, and shopping centers. It is 10 minutes from Disney, 20 minutes from Universal & Sea World. This is a must book short term rental vacation home for you and your whole family to enjoy!

Presented by:
Agent:
Trevin Perez
La Rosa Realty
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 210
Low: 187
Peak: 299
Special Event: 349
Avarage: 292.00
Furniture Age
10
Est Value of Furnishings
$25,000
Peak & High Seasons
February, March, April, June, July, August, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Owner is retiring
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
52988
Net Operating Income
31793
Stories
2
Additional Indoor Rooms
Family Room, Formal Dining Room, Game Room, Living Room, Master Suite Down, Multiple Master Suites
Appliances
Dishwasher, Dryer, Full stove, Garbage Disposal, Microwave, 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
Carpet, Programmable thermostat
Year built
2000
Outdoor Features
Fenced/Gated Yard, Inground Pool, Inground Spa, Porch - Screened, Sprinkler System
View
Pond
Backyard Exposure
South
Lot Size
Inquire
Community Features
Arcade, Bar, Basketball Court, Bike Rentals, Clubhouse, Community Hot Tub, Community Pool(s), Concierge, Fitness Center, Gated Community, Media/Business Center, Onsite Property Management, Playground, Restaurant(s), Tennis Court
Tax Amount/Year
$3,600
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Arcade, Bar, Basketball Court, Bike Rentals, Clubhouse, Community Hot Tub, Community Pool(s), Concierge, Fitness Center, Gated Community, Media/Business Center, Onsite Property Management, Playground, Restaurant(s), Tennis Court
Mandatory HOA
Inquire
Home Legally Sleeps:
15
Onsite Parking
Two car garage driveway fits up to four cars. There is parking on the sidewalks in front of the property along with visitor parking spaces throughout community.
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
Inquire
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
5 Years
Occupancy Rate
30
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner, Manager
Managed By
Owner, Manager
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
150.00 Monthly
Caretaker Fees
Inquire
Sold with Marketing Collateral
Yes, Private website, Existing database of guests, Professional photos, Professional video, VRBO and/or Homeaway profile
Manager Cancellation Policy
All bookings are at the subject of all decisions by the owner.
 
  •  
Credit Card Fee
$2.75
Cleaning Fee
$120.00
Licesnes & Permits (Annual)
$10.00
Advertising & Tech Costs (Annual)
$480.00
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
$1,440.00
Electricity (Annual)
$3,600.00
Water/Sewer (Annual)
$660.00
Cable/Interbet (Annual)
$1,500.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$3,600.00
Homeowner's Insurance (Annual)
$1,320.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$4,608.00
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

Nearby Similar Homes

Listing Source: La Rosa Realty, 407-720-5084

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.