Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    111 S 31St St, Unit unit A & B Mexico Beach, FL 32456

    Sponsored
    For Sale
    $3,875,000

    MULTI_FAMILY - Other - Mexico Beach, FL

    Property size:
    7,514 SF
    Lot size:
    0.17 Acres
    Days on Market:
    4
    Last Refresh:
    Feb 16 at 8:06 pm

    Property Features for 111 S 31St St

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    Rooms
    Bathroom 14, Bedroom 1, Bedroom 5, Bedroom 7, Bathroom 3, Bathroom 7, Bedroom 2, Bathroom 10, Bathroom 1, Bathroom 6, Bedroom 11, Bathroom 8, Bathroom 13, Bathroom 9, Bathroom 4, Bedroom 9, Bathroom 12, Bedroom 6, Bedroom 4, Bedroom 8, Bathroom 11, Bathroom 5, Bedroom 10, Bedroom 3, Bonus Room, Bedroom 12, Bathroom 2
    Bedrooms
    12
    Bathrooms
    14
    APN
    04561-000-000 & 04561-010-000
    Patio and Porch features
    Porch, Patio
    Pool private
    1
    Exterior features
    OutdoorShower
    Fencing
    Fenced
    Appliances
    ElectricCooktop, ElectricRange, ElectricWaterHeater
    Size
    7,514 SF
    Lot size
    0.17 Acres

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Central, Electric (Heating)
    Cooling system
    Central Air, Ceiling Fan(s)
    Water front
    1

    Building Details

    Year built
    2023
    Flooring type
    Vinyl
    Building materials
    HardiplankType, WoodFrame
    Roof type
    Metal
    Architectural style
    Other

    We can help!

    Listing Contact
    Carol E Erwin
    Carol E Erwin

    Forgotten Coast Realty of NW Florida (850) 648-3000

    Listing agent Carol E Erwin (850) 648-3000 License #3079585

    Listing date Feb 13, 2026

    MLS# 785196 Listing URL

    Copyright © 2026 Central Panhandle Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Luxury Duplex Near Mexico Beach

    This luxury duplex in Mexico Beach, FL, presents an investment opportunity in Florida's rental market. The property features a total of 12 en-suite bedrooms, two half baths, and two bunk rooms, accommodating large groups. Each side of the duplex includes: Level 1: A spacious foyer and a half bath. Level 2: A living-dining-kitchen area with designer furniture, granite countertops, stainless steel appliances, a stylish backsplash, wood cabinets, and a farm sink. This level also includes a bedroom with an en-suite bath, a powder room, a laundry area, and a covered porch with beach views. Level 3: Three bedrooms with en-suite baths and a covered porch. Level 4: A family area and two bedrooms, one equipped with three sets of twin bunks. The property also includes a heated cocktail pool, a putting green, and a covered patio. The property is fully furnished and equipped to attract vacationers. The property is located in Mexico Beach, FL.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Restaurant Real Estate Agency Building Supply Spa & Massage Center Big Box & Wholesale Store Hair Salon Nail Salon Department Store Accounting Firm Grocery & Convenience Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Mexico Beach
    County
    Gulf
    State
    Florida
    Longitude
    -85.419467
    Latitude
    29.947527

    Nearby Similar for Sale

    • $575,000
      1,012 SF

      Coastal Retreat Near Mexico Beach

      Professionally decorated, fully furnished coastal retreat near the beach.
      101 S 42Nd St, Mexico Beach, FL 32456
      View Details
    • $995,000
      0.20 Acres

      Gulf Front Land Opportunity

      Gulf front property with active permit in Mexico Beach.
      117 37Th St, Mexico Beach, FL 32456
      View Details
    • Contact for pricing
      1,552 SF

      Gulf-View Condo with Income Potential

      Renovated condo with Gulf views and strong rental history.
      1302 Highway 98, Mexico Beach, FL 32456
      View Details
    • Contact for pricing
      1,728 SF

      Canal Front Beachside Townhome

      Beachside townhome with boat slip, perfect for boaters.
      112 Miramar Dr, Mexico Beach, FL 32456
      View Details
    • Contact for pricing

      Beachside Townhouse with Pool

      Rare 3-bedroom townhouse steps from the beach.
      102 S 38Th St, Mexico Beach, FL 32456
      View Details
    • $699,000

      Gulf View Beach Retreat

      Stunning 3BR/3BA condo with panoramic Gulf views in Mexico Beach.
      800 Highway 98, Mexico Beach, FL 32456
      View Details
    • Contact for pricing
      1,019 SF

      Updated Beachside Condo in Mexico

      Updated 2-bedroom, 2-bathroom condo steps from the beach.
      3300 Highway 98, Mexico Beach, FL 32456
      View Details
    • Contact for pricing

      Updated Beachside Condo in Mexico

      Updated 2-bedroom condo steps from the beach.
      3300 Highway 98, Mexico Beach, FL 32456
      View Details
    • $1,925,000

      Mexico Beach Coastal Duplex

      2023 duplex, steps to beach, furnished, rental-ready.
      115 S 42Nd St, Mexico Beach, FL 32456
      View Details
    • Contact for pricing

      Canal Front Condo with Boat Slip

      3-bedroom condo with deeded boat slip and community amenities.
      3702 Highway 98, Mexico Beach, FL 32456
      View Details

    FAQs

    What type of property is this?
    Duplex - Rent-ready, fully furnished duplex ideal for vacation rentals.
    Where is this duplex located?
    The property is located at 111 S 31St St, Unit unit A & B Mexico Beach, FL.
    What is the asking price?
    The asking price for this property is $3,875,000.
    What are key features of this property?
    This property features: - Lucrative Investment Opportunity: Fully furnished and equipped luxury duplex in a thriving rental market, ideal for vacation rentals.; - High Occupancy Potential: Features 12 en-suite bedrooms and two bunk rooms, comfortably accommodating large groups.; - Prime Location: Situated in Mexico Beach, FL, offering easy access to the beach and Gulf views.
    (850) 819-1205
    Request Owner's contact information
    111 S 31St St, Unit unit A & B Mexico Beach, FL 32456
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    111 S 31St St, Unit unit A & B
    Mexico Beach, FL 32456
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    111 S 31St St, Unit unit A & B Mexico Beach, FL 32456
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Carol E Erwin
    Carol E Erwin
    Real Estate License ID: 3079585
    (850) 819-1205 (850) 648-3000
    Learn more
    Google sign-in failed. Please try again or use another login method.