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

    118 Shirley Dr Gulf Breeze, FL 32561

    Sponsored
    For Sale
    $435,000

    MULTI_FAMILY - Gulf Breeze, FL

    Property size:
    828 SF
    Days on Market:
    4
    Last Refresh:
    Feb 20 at 5:06 pm

    Property Features for 118 Shirley Dr

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    Rooms
    Bedroom 1, Bathroom 1, Bedroom 2
    Bedrooms
    2
    Bathrooms
    1
    APN
    043S2935300000000G0
    Parking features
    Driveway
    Appliances
    Electric Water Heater, Built In Microwave, Refrigerator
    Size
    828 SF

    Utilities

    Heating system
    Central
    Cooling system
    Central Air, Ceiling Fan(s)
    Water source
    Public

    Building Details

    Year built
    1969
    Floors in Building
    1
    Number of units
    2
    Building materials
    Frame
    Roof type
    Shingle

    We can help!

    Listing Contact
    Jennifer Keenan
    Jennifer Keenan

    Florida Investment Group LLC dba Keller Williams Realty Gulf Coast (850) 471-5000

    Listing agent Jennifer Keenan (850) 449-9432

    Listing date Feb 17, 2026

    MLS# 675561 Listing URL

    Copyright © 2026 Pensacola 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

    Gulf Breeze Turnkey Duplex

    This Gulf Breeze duplex features two units, each with 2 bedrooms and 1 bathroom, totaling 1,656 square feet. Constructed with a brick exterior and featuring a 2021 roof, the property also includes a privacy fence. Each unit contains an open living and dining area, along with a small walk-in laundry room. Both kitchens are equipped with stainless steel appliances. One unit is currently leased annually, while the second unit is vacant and available for showings. Unit 120 features a 2017 HVAC system and a 2021 water heater, while unit 118 has a 2025 HVAC. Short-term rentals are allowed in this area. Located in Gulf Breeze Proper, this turnkey duplex offers immediate income potential. The property is comprised of two units at 118 and 120 Shirley Drive. The property offers flexibility, stability, and strong income potential in a prime location and is suitable for house-hacking or expanding a rental portfolio.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Law Firm Real Estate Agency Restaurant Dental Office Spa & Massage Center Hair Salon Nail Salon Building Supply Auto Repair Shop Daycare Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Gulf Breeze
    County
    Santa Rosa
    State
    Florida
    Longitude
    -87.162722
    Latitude
    30.361259

    Nearby Similar for Sale

    • $250,000
      Pending

      Gulf Breeze Boat Slip Opportunity

      68-foot boat slip in a coveted Gulf Breeze location.
      869 Silver Strand, Gulf Breeze, FL 32563
      View Details
    • Contact for pricing
      30,062 SF

      Unique Gulf Breeze Commercial Opportunity

      A 30,062 SF commercial building in a high-growth area.
      3123 Gulf Breeze Pkwy, Gulf Breeze, FL 32563
      View Details
    • $1,599,000

      Luxury Coastal Living at Portofino

      Upgraded 3-bedroom condo with panoramic views and resort-style amenities.
      5 Portofino Dr, Gulf Breeze, FL 32561
      View Details
    • Contact for pricing
      1,398 SF

      Gulf Front Corner Condo

      Updated 3 bedroom, 3 bath condo with Gulf views.
      8575 Gulf Blvd, Navarre Beach, FL 32566
      View Details
    • $809,000

      Furnished Condo with Gulf Views

      Furnished 2-bedroom condo in Portofino Island Resort with income potential.
      4 Portofino Dr, Gulf Breeze, FL 32561
      View Details
    • $995,000
      3,876 SF

      Gulf Breeze Office Building

      Prime Hwy 98 location, 3,876 SF office space.
      3416 Gulf Breeze Pkwy, Gulf Breeze, FL 32563
      View Details
    • $2,400,000
      12,048 SF

      Gulf Breeze Retail Investment

      12,048 SF retail center, high-growth area.
      5241 Gulf Breeze Pkwy, Gulf Breeze, FL 32563
      View Details
    • $375,000

      Waterfront Condo with Sound Views

      Fully furnished condo with recent upgrades and waterfront access.
      5539 Soundside Dr, Gulf Breeze, FL 32563
      View Details
    • $1,275,000
      4,603 SF

      Gulf Breeze Medical Office Building

      Profitable 4,329 SF medical facility. Excellent location.
      1645 Nantahala Beach Rd, Gulf Breeze, FL 32563
      View Details
    • $375,000

      Waterfront Condo with Sound Views

      Updated condo with sunrise and sunset views of Santa Rosa Sound.
      5539 Soundside Dr, Gulf Breeze, FL 32563
      View Details
    • Contact for pricing
      980 SF

      Move-In Ready Condo in Gulf Breeze

      Comfortable condo near schools, shopping, and Pensacola Beach.
      1100 Shoreline Dr, Gulf Breeze, FL 32561
      View Details
    • $259,000
      1,188 SF

      Gulf Breeze Office Condo For Sale

      Prime Gulf Breeze location, 1188 sq ft office.
      3043-3059 Gulf Breeze Pkwy, Gulf Breeze, FL 32563
      View Details

    FAQs

    What type of property is this?
    Duplex - Income-generating duplex in desirable Gulf Breeze location.
    Where is this duplex located?
    The property is located at 118 Shirley Dr Gulf Breeze, FL.
    What is the asking price?
    The asking price for this property is $435,000.
    What are key features of this property?
    This property features: - Prime location in Gulf Breeze Proper with short-term rental potential (rare for the area).; - Turnkey duplex offering immediate income potential.; - Two well-maintained units, each with 2 bedrooms, 1 bathroom, and a laundry room.
    (850) 449-9432
    Request Owner's contact information
    118 Shirley Dr Gulf Breeze, FL 32561
    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.
    118 Shirley Dr
    Gulf Breeze, FL 32561
    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
    118 Shirley Dr Gulf Breeze, FL 32561
    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
    Jennifer Keenan
    Jennifer Keenan
    (850) 449-9432 (850) 471-5000 (850) 916-5800
    Learn more
    Google sign-in failed. Please try again or use another login method.