Beach Front Home with Great Income

sq. ft.
per sq ft
Heated sq ft: 1,584 sq ft
Avg Nightly Rate: $415
Home Legally Sleeps: 8
Occupancy Rate: 44 weeks
Annual Gross Income : 117000
Annual Net Operating Income : 55833
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Beach, Pet Friendly
New Construction: Yes
Days on Vrolio: 21

Property Description

Serendipity is a 3 bedroom, 3 ½ bathroom detached single family house with many amenities. It is a very popular home for families, couples, friends and snow birds. The house is rented nearly every week of the year and generates well over $100,000 GRI year after year (this year we already have over $125k booked with dates still open)! It is in the heart of St. George Island, FL within walking distance to shops, restaurants, attractions and the playground. Each bedroom has an attached full bathroom, flat screen TV and fabulous views! The master bathroom and upstairs bathroom were recently renovated and have a walk in shower. The middle bathroom has a tub shower combo. The renovated kitchen has new black stainless appliances, granite counter tops, glass tiled back splash and is fully equipped, it opens up to the spacious living and dining area with a large sliding door to the partially covered upper deck. This meticulously maintained home comes with many amenities including a private game room, hot tub, all furnishings, decor and outdoor hot and cold shower. The “outside” game room under the stilt house is enclosed for privacy. It features the large hot tub with a view of the gulf, pool table and foos ball which will all be included in the sale! The hot and cold outdoor shower is in the game room and there is also a fish cleaning sink. Serendipity has one of the largest decks of the comparable houses. They are furnished with Polywood brand rockers, Adirondack chairs and dining table with chairs to enjoy the outdoors and wonderful view of the Gulf. The 2 decks and game room are connected with a outdoor staircases which is a unique feature in these houses. Being the first house gives you a perfect view of the newly renovated 79' St. George Island Lighthouse and additional views of the Gulf as well as views of the sunset! The boardwalk (which was rebuilt in 2020), just off the back deck, provides instant access to one of the world's most beautiful beaches (ranked #4 on Dr. Beach's list for 2021: The back yard has a covered park-style charcoal grill and an additional outdoor shower. We have sleeping for 8 guests (2 king beds, 1 queen bed and 1 queen sleeper sofa). Other similar homes sleep more. St. George Island is an island off of the Florida Panhandle. Besides the beautiful beaches, it is a very popular destination being a dog-friendly island, relaxed atmosphere, great fishing, proximity to many metropolises and lack of high rise buildings. People come to St. George Island year round to enjoy "old Florida" at its best.

Presented by:
lucinda roenicke
Seller Financing
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 511
Low: 119
Peak: 570
Special Event: 540
Avarage: 415.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
March, April, May, June, July, August, September, October
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
To reduce our inventory and work load.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Game Room, Living Room, Multiple Master Suites, Other
Dishwasher, Dryer, Electric appliances, Full stove, Microwave, Oven, Refrigerator, Washer, Other
Central A/C (gas or electric), Central Heat (gas or electric)
Floor Coverings
Security Description
Half Baths
Master Suite(s)
Energy Efficiency
Double pane-low emissivity windows, Energy Star appliances, Programmable thermostat
Year built
Outdoor Features
Above Ground Spa, Deck, Porch - Not screened, Walk Out Balcony, Other
Beach, Ocean, Other
Backyard Exposure
Lot Size
The lot is 6915 sq. feet. It is beach front with wonderful views of the Light house, beach, sunrise, sun sets and park.
Community Features
Not Located Inside Community
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Not Located Inside Community
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
The large driveway can accommodate 5 cars
Neighborhood Association STR Rules
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Established Rental History
5 Years
Occupancy Rate
Being Sold with Bookings
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Managed By
Management Bookings Percentage
Caretaker Bookings Percentage
Paid Booking History
Future Booking Calendar
Management Fees
Caretaker Fees
Sold with Marketing Collateral
Manager Cancellation Policy
Credit Card Fee
Cleaning Fee
Licesnes & Permits (Annual)
Advertising & Tech Costs (Annual)
Yard & Pest Control (Annual)
Pool & Spa Maintinence (Annual)
Electricity (Annual)
Water/Sewer (Annual)
Cable/Interbet (Annual)
Accounting Fee (Annual)
Property Taxes (Annual)
Homeowner's Insurance (Annual)
Short Term Rental Insurance Rider (Annual)
CDD Fee (Annual)
Annual Homeowner's Association Dues
Additional Membership Fees (Annual)
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Total Capital Investment

Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

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 ($)

Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance





Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies


Fixed & Variable Expenses

Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

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)


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.


Data provided by property owner

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.