SPECTACULAR WATERFRONT PROPERTY

$599,000
3
2
4,349
sq. ft.
$138
per sq ft
Heated sq ft: 3,389 sq ft
Avg Nightly Rate: $250
Home Legally Sleeps: 6
Occupancy Rate: 0 weeks
Annual Gross Income : 20000
Annual Net Operating Income : 8000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Broker
Seller Financing: No
Niche: Resort
New Construction: Inquire
Days on Vrolio: 462

Property Description

QUARANTINE YOURSELF HERE!! This SPECTACULAR RIVERFRONT home has it ALL. Relax in our backyard Oasis and watch the boats go by or get in yours and sail down the St. John's River. This home features an Open concept floorplan with Breathtaking views from every corner. The Stone Gas FIREPLACE is the focal point of the living area, vaulted ceilings give this a lodge style feeling. Fabulous Rustic kitchen features a Breakfast bar, split bedroom plan, spacious master quarters feature a whirlpool tub, separate shower and large walk-in closets. As you walk through this 3389 sq ft home you will see the pride of Ownership. When you walk out to the Enclosed wrap-around Lanai your will see that Million dollar view again! The exterior is equally spectacular as well! The over 100 feet of water frontage on located on the corner of the canal and the St. John’s River and offers a private wrap around dock leading to the Man Cave next to the boat station and if you keep going, you’re see a beautifully landscaped secret garden! On the canal side there are 3 boat electric lifts with a covered boat house and fishing station for your catch of the day! The Vinyl Seawall with cement cap has a 100-year warranty. This only thing this home is missing IS YOU!! Make it your own oasis and enjoy all this exclusive property has to offer!

Presented by:
Agent:
Kathi Flaherty
Invictus Real Estate, LLC
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 250
Low: 200
Peak: 250
Special Event: 200
Avarage: 250.00
Furniture Age
Inquire
Est Value of Furnishings
Inquire
Peak & High Seasons
January, February, March, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
owner wants to sell off there properties
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
20000
Net Operating Income
8000
Stories
1
Additional Indoor Rooms
Living Room, Master Suite Down
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric)
Floor Coverings
Carpet, Tile
Security
No
Security Description
Half Baths
2
Master Suite(s)
Inquire
Energy Efficiency
Skylights
Year built
1987
Outdoor Features
Deck, Dock
View
River/Creek
Backyard Exposure
East
Lot Size
waterfront property on St. John's River in Astor, FL
Community Features
Restaurant(s), River Access
Tax Amount/Year
$4,326
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Restaurant(s), River Access
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
2 car garage plus RV parking by boathouse and long driveway
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
0
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Owner
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
$149.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$500.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$1,000.00
Water/Sewer (Annual)
$1,000.00
Cable/Interbet (Annual)
$1,000.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$4,326.00
Homeowner's Insurance (Annual)
$1,200.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
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: Invictus Real Estate, LLC, 352-512-1080

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.