Waterfront | Dolphins | Luxury Design | HOT TUB

sq. ft.
per sq ft
Heated sq ft: 2,002 sq ft
Avg Nightly Rate: $267
Home Legally Sleeps: 8
Occupancy Rate: 46 weeks
Annual Gross Income : 45230
Annual Net Operating Income : 45230
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Owner
Seller Financing: No
Niche: Beach
New Construction: Yes
Days on Vrolio: 51

Property Description

Welcome to our beautifully updated waterfront oasis, conveniently situated just minutes from New Smyrna Beach's Flagler Avenue to the south and the renowned Daytona Beach to the north. This tranquil retreat blends serene coastal elegance with easy access to local attractions, offering an unparalleled experience in Florida's picturesque waterfront life. Revel in the morning with a cup of coffee as you observe playful dolphins in the bay right behind the home, adding a touch of magic to your stay. The space KEY FEATURES: ☀ 3 bedrooms – GREAT DESIGN! ☀ 1 suite ☀ Smart TV ☀ SUPER FAST high-speed internet ☀ Fully equipped kitchen; stainless steel appliances + large dining area ☀ Accessible home ☀ Private patio; grill ☀ Free secured parking ☀ Quiet community ☀ Complimentary children’s amenities; Pack n’ Play, stroller, high chair + more (***Must be requested 14 days prior to arrival***) ☀ Onsite washer + dryer ☆☆ BEDROOMS + BATHROOMS ☆☆ Guests of all ages are guaranteed to find the perfect bedroom in this spacious home. The suite offers a king bed and a private bathroom. There is also direct access to the patio from the suite. The second bedroom offers a king bed, and the third bedroom offers a double bed along with an additional sofa bed. All bathrooms are stocked with travel-sized soap, shampoo, conditioner, and plush towels. Please remember to stop at the supermarket to buy any other supplies you may need for your stay. ☆☆ KITCHEN ☆☆ Get ready to impress the chef in your group with our fully equipped kitchen at your disposal. With stainless steel appliances, ample counter space, and all the essentials, whipping up tasty meals for the whole family will be a breeze. For coffee lovers, we’ve also included a coffee maker to start your day off right. When it’s time to gather for a meal, choose from three different dining options. Cozy up to the kitchen island (seating four), eat as a group at the formal dining table (seating six), or enjoy alfresco dining at the outdoor table (seating four). With enough space to seat 14 people across all the sitting areas, our home is perfect for creating unforgettable memories while enjoying a meal together. ☆☆ OUTSIDE SPACE ☆☆ Step outside onto the private patio and enjoy the lush surroundings. The waterfront patio is the perfect place to hang out after a long day at the parks. This cozy area features direct access to the bay and sun loungers for everyone to enjoy. ★☆ Book Today & Let Us Take Care Of You In Central Florida! ☆★ Guest access Guests will have full access to the whole home. Free parking is available onsite for two vehicles in the driveway. For those traveling with little ones, we offer Pack n’ Plays and a highchair at no additional cost. ***All items must be requested 14 days prior to your arrival. We are an accessible property: ☀ 2 first-floor master bedrooms that are wheelchair accessible ☀ Walk-in master shower with a small step-down ledge ☀ Wide hallways, standard bedroom doorways ☀ Easy access to the first floor and back patio We provide a small starter pack with basics like: ☀ 1 Paper Towel ☀ 1 Dish Sponge ☀ 1 Dish Detergent ☀ 2 Extra Trash Bags ☀ 2 Toilet Paper Roll Per Bath ☀ 2 to 3 Dishwashing Capsules in The Kitchen ☀ Small soap and small shampoo/conditioner per bathroom Please stop by the nearest Supermarket to gather any additional items you may need for the duration of your stay. The kitchen is well stocked with amenities we enjoy for large groups: ☀ Ample Serving Bowls ☀ Basic baking ware ☀ Keurig Coffee Maker ☀ Dishes & utensils for a crowd ☀ Pots & Pans to include a large Stock Pot ☀ Blender & Pitchers for serving Margaritas ☀ Microwave ☀ Toaster ☀ Oven ☀ Dishwasher HOUSEKEEPING: There is no daily housekeeping service provided at the rental rate. Before check-in, the unit will be thoroughly cleaned and inspected by a professional cleaning company. Clean sheets and towels will be available in the unit. Mid-stay cleaning services during your stay can be requested for an additional fee. FOOD: As per Florida law, we are not allowed to leave open food in the refrigerators or kitchen closets, hence, all food items will be removed after the guest checks out, and no supply of items such as condiments will be provided prior to check-in. Other things to note: Check-in is at 4:00 pm and check-out is at 10:00 am. We do offer either early check-in or late check-out, or both! However, please note this option is only available if we don't have same-day check-in as we require enough time between reservations to clean the home to our professional standards. Please send the requests well in advance so that we can coordinate in advance with our cleaning crew. Early Check-In: $50 add-on (3:00 pm instead) $75 add-on (2:00 pm instead) Late Check-Out: $100 add-on (11:00 am instead) $150 add-on (12:00 pm instead) Please remember that you're staying in someone's home, not a hotel. Please treat the space with respect. If any problems arise, we will do our best to act immediately; however, please keep in mind there is no one living on site 24/7. If you have an issue with the home, please let us know so we can fix it immediately! Other things to note AS SUPERHOSTS our team at REMI EMERSON VACATION RENTALS looks forward to making your trip extraordinary. If this home is not available when you are looking to travel, we have additional homes in this area. As a Veteran and family-owned small business, Remi Emerson Vacation Rentals is known for its exceptional hospitality and superior customer service. We are passionate about hosting guests and offering them superior quality through our home designs, and outstanding customer service. If there is anything you might need please do not hesitate to reach out at any time. Are you ready to book your dream vacation with us today? We would love to host you!

Presented by:
todd schroth
Seller Financing
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 266
Low: 267
Peak: 266
Special Event: 266
Avarage: 267.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
January, February, March, April, May, June, July, August, September, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Reason for Selling
REelocating Assets
Foreign national buyer restrictions from government?
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Attached Garage for No car, Family Room, Game Room
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Microwave, Oven, Refrigerator, Washer
Central A/C (gas or electric), Central Heat (gas or electric)
Floor Coverings
Security Description
Half Baths
Master Suite(s)
Energy Efficiency
Duct Sealing
Year built
Outdoor Features
Fenced/Gated Yard, Sprinkler System
Intercoastal, River/Creek
Backyard Exposure
Lot Size
1/4 acre water frontage
Community Features
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
Circular Driveway, 2 car garage
Neighborhood Association STR Rules
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Established Rental History
1 Year
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
Yes, AirBnb profile, Professional photos, VRBO and/or Homeaway profile
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)

Additonal 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

Additonal Nightly Insurance Policy ($ per night)

Additonal 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.


Nearby Similar Homes

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.