Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Bahama Bay Resort Condo Title is generated by Realmo AI

    312 LUCAYA LOOP B5/U312, Davenport, FL 33897

    View on Map
    Claim this Listing
    For Sale
    $199,950

    Fully furnished condo in Bahama Bay Resort, Davenport, Florida.

    Type:Condo/Townhome
    Property size:
    1,173 SF
    Lot size:
    0.02 Acres
    Price / SF:
    $170/SF
    Added:
    Mar 24, 2026
    Days on Market:
    67
    Last Refresh:
    Apr 5 at 11:25 pm

    Property Features for 312 LUCAYA LOOP B5/U312

    General Information

    Standard status
    Active
    Size
    1,173 SF
    Lot size
    0.02 Acres
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    2003

    We can help!

    Listing Contact
    James Donovan

    Listing agent James Donovan License #3110116

    Listing office TEAM DONOVAN

    Listing date Mar 24, 2026

    Source Exitrealty

    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 TEAM DONOVAN

    HighLights

    • Fully furnished 2‑bedroom, 2‑bathroom condo.
    • Located in Bahama Bay Resort.
    • Multiple pools, kids splash area, and hot tub.
    • On‑site restaurant and poolside bar for your convenience.
    • State‑of‑the‑art fitness center.
    • Ideal vacation home or investment property.

    Overview

    Located at 312 Lucaya Loop, this fully furnished, second-floor condo is situated within the Bahama Bay Resort. The property features 2 bedrooms and 2 bathrooms. The unit is suitable as a vacation home or investment property. The resort provides multiple pools, a kids splash area, a hot tub, and a fitness center. On-site dining options include a restaurant and a poolside bar. The property offers access to Central Florida's theme parks, attractions, shopping, dining, and entertainment.

    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 $21.5k $18.36
    − Vacancy −$1.3k −$1.14
    EGI $20.2k $17.22
    − OpEx −$9.1k −$7.75
    NOI $11.1k $9.47
    1,173 SF · lease $18.36/SF/yr · vacancy 6.20% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $158.7K
    $138.9K – $185.2K (±1% cap)
    NOI $11,111 @ 7.0% cap · market cap 5.56%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $281.9K
    $246.7K – $328.9K (±1% cap)
    NOI $19,732 @ 7.0% cap · market cap 9.87%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Davenport
    County
    Polk
    State
    Florida
    Longitude
    -81.66073
    Latitude
    28.3231463

    Nearby Similar for Sale

    • $725,000
      1,200 SF

      Retail Space in Davenport, FL

      Retail space suitable for multiple uses in Davenport, Florida.
      414 US HIGHWAY 17 92 N, DAVENPORT, FL 33837
      View Details
    • $79,900

      Davenport Vacant Land in 55+ Community

      Landscaped lot in Deer Creek RV and Golf Resort.
      1055 DEER CREEK BLVD, Davenport, FL 33837
      View Details
    • $277,000
      1,400 SF

      Restaurant in Bella Plaza, Davenport

      Restaurant in Bella Plaza near highways 192 and 27.
      103 AMBERSWEET WAY, DAVENPORT, FL 33897
      View Details
    • $92,500

      RV Port Lot in Davenport

      Premium RV port lot in gated 55+ community.
      833 ST GEORGE DRIVE, DAVENPORT, FL 33837
      View Details
    • $110,000

      RV Lot on Golf Course

      Finished RV lot in 55+ community on golf course.
      2954 St George Dr, Davenport, FL, FL 33837
      View Details
    • $84,900

      RV Property in Regal Ridge

      RV property in 55+ community with golf and amenities.
      410 Golfview Dr, Davenport, FL 33837
      View Details
    • $159,000

      RV & Golf Community Lot

      Landscaped lot with aluminum port in active RV & Golf Community.
      2504 ST GEORGE DRIVE, DAVENPORT, FL 33837
      View Details
    • $12,000,000

      Davenport Industrial Warehouse Opportunity

      Expansive industrial facility ideal for distribution, logistics, or manufacturing.
      315 US Hwy 17 92, Davenport, FL 33837
      View Details
    • $6

      Polk County Warehouse Opportunity

      Expansive industrial facility ideal for distribution, logistics, or manufacturing.
      315 US Hwy 17 92, Davenport, FL 33837
      View Details
    • $322,990
      1,463 SF

      New Davenport Townhome Under Construction

      Modern 3-bedroom, 2.5-bath townhome with smart home technology.
      1398 TALLOWWOOD LANE, DAVENPORT, FL 33837
      View Details
    • $580,000
      2,283 SF

      Davenport Townhouse with Private Pool

      Fully furnished 5-bedroom townhouse, ideal vacation rental property.
      4358 LANA AVENUE, DAVENPORT, FL 33897
      View Details
    • $339,000
      1,388 SF

      ChampionsGate Golf Course View Condo

      Two-bedroom condo in ChampionsGate with golf course view and amenities.
      701 OCEAN COURSE AVENUE, DAVENPORT, FL 33896
      View Details

    FAQs

    What type of property is this?
    Residential income property - Fully furnished condo in Bahama Bay Resort, Davenport, Florida.
    Where is this residential income property located?
    The property is located at 312 LUCAYA LOOP B5/U312 Davenport, FL.
    What is the asking price?
    The asking price for this property is $199,950.
    What are key features of this property?
    This property features: Fully furnished 2‑bedroom, 2‑bathroom condo.; Located in Bahama Bay Resort.; Multiple pools, kids splash area, and hot tub.
    (407) 705-2616
    We can help!
    Listing Contact
    James Donovan
    Real Estate License ID: 3110116
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    312 LUCAYA LOOP B5/U312, DAVENPORT, FL 33897
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!