Mediterranean Themed 4 BR/3BA Townhome Just Minutes to Disney!

$179,900
4
3
1,873
sq. ft.
$96
per sq ft
Heated sq ft: 1,873 sq ft
Avg Nightly Rate: $100
Home Legally Sleeps: 10
Occupancy Rate: 37 weeks
Annual Gross Income : 28000
Annual Net Operating Income : 2000
Property Type: Townhouse
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Broker
Seller Financing: No
Niche: Business Stay, Couples/Romance, Resort, Theme Parks, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 15

Property Description

GorgeousTownhome in Club Cortile, a short term rental community located close to ALL of the attractions! Owners just had NEW carpet installed throughout the home, and the home has been freshly painted. Gated community includes a clubhouse with small movie cinema, fitness studio, swimming pool, hot tub, playground, and tennis court. This home won't last long, so whether you are looking for a 2nd Home to vacation at in the Orlando area or just want to live a resort lifestyle, this may be the perfect home for you!!!

Presented by:
Agent:
Irene Palow
Innovative Real Estate Solutions LLC
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 125
Low: 100
Peak: 150
Special Event: 125
Avarage: 100.00
Furniture Age
Inquire
Est Value of Furnishings
Inquire
Peak & High Seasons
January, February, March, April, June, July, August, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Owners do not have time to self-manage, and used it as a long term rental for the last several years. They want to take advantage of strong U.S. Dollar to take advantage of healthy conversion rate,
Foreign national buyer restrictions from government?
No
Gross Annual Income
28000
Net Operating Income
2000
Stories
2
Additional Indoor Rooms
Living Room, Multiple Master Suites
Appliances
Dryer, 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
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
2007
Outdoor Features
Porch - Screened
View
Canyon
Backyard Exposure
South
Lot Size
Townhouse End Unit. Lot is 1263 sqft, but as it is 2 stories total area is 1873 sqft
Community Features
Clubhouse, Community Hot Tub, Community Pool(s), Fitness Center, Media/Business Center, Playground, Tennis Court, Theater
Tax Amount/Year
$25,488
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Clubhouse, Community Hot Tub, Community Pool(s), Fitness Center, Media/Business Center, Playground, Tennis Court, Theater
Mandatory HOA
Inquire
Home Legally Sleeps:
10
Onsite Parking
Gated community, but open abundance of parking spaces for owners and guests.
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
5 Years
Occupancy Rate
37
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Third Party
Managed By
Not in a Management Program
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$2,400.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
Inquire
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$2,160.00
Water/Sewer (Annual)
$540.00
Cable/Interbet (Annual)
$948.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$25,488.00
Homeowner's Insurance (Annual)
Inquire
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$2,820.00
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: Innovative Real Estate Solutions LLC, (407) 953-3833

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.