1431 Wexford Way, Davenport, FL 33896
Luxurious 8-bedroom villa with established short-term rental income near Disney.
- Added:
- Jun 26, 2024
- Days on Market:
- 708
- Last Refresh:
- May 13 at 8:13 pm
Property Features for 1431 Wexford Way
General Information
- Standard status
- Active
- Size
- 4,820 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 2014
Listing agent Ayesha Verma License #SL3531226
Listing office KW (407) 395-4422
Listing date Jun 26, 2024
Source Crexi
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of KW
HighLights
- Established short‑term rental with existing bookings transferable to the buyer for immediate income.
- Located in the gated Champions Gate community, a Disney‑area golf and country club.
- Access to the Oasis Clubhouse with extensive amenities including multiple pools, lazy river, waterslide, splash park, and more.
- 8 bedrooms, 5 baths, and 3,339 sq ft of living space, fully furnished and tastefully decorated.
- Screen‑enclosed heated pool and spa with a covered lanai.
- Just 15 minutes from Walt Disney World.
Overview
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $88.5k | $18.36 |
| − Vacancy | −$5.5k | −$1.14 |
| EGI | $83.0k | $17.22 |
| − OpEx | −$37.4k | −$7.75 |
| NOI | $45.7k | $9.47 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Davenport
- County
- Polk
- State
- Florida
- Longitude
- -81.6535541
- Latitude
- 28.2600506