Furnished Short-Term Rental
For Sale
$177,000
8101 RESORT VILLAGE DRIVE #31204, Orlando, FL 32821
A resort residence with a private balcony facing the property’s pirate-ship pool complex.
Property Size1,060 SF
Price / SF$166.98
Days on Market10
Property Features for 8101 RESORT VILLAGE DRIVE #31204
General Information
Standard status
Active
Size
1,060 SF
Property subtype
Condo - Hotel
Units
Unit Mix
1 x 2BR/2BA
Multifamily Units
1
Additional Details
Furnished
Yes
Amenities
private balcony
jetted soaking tub
walk-in shower
dual vanities
granite countertops
sleeper sofa
Pirate Ship pool
waterslides
splash zone
additional pool
hot tubs
24-hour fitness center
Reflections Spa & Salon
game room
Frankie Farrell's Pub
Tiki Bar & Grill
Pizza Hut Express
sundries shop
on-site management
complimentary scheduled transportation
Building Details
Year Built
2007
Listing Agency:
FLORIDA CAPITAL REALTY
(786) 953-5870
Listed By:
Edit Gabor · License #3350507
(863) 397-5981
Source:
Endlesssummerrealty
Added: Oct 5
Changed: Oct 13
Last Checked: Oct 12 at 7:15PM
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 FLORIDA CAPITAL REALTY
Investment Insights
Based on property information with market context.
This 1,060-square-foot condo-hotel residence was built in 2007 and is offered fully furnished. Its split-bedroom layout includes two bedrooms and two bathrooms, an open living and dining area, and a private balcony. The primary suite has a king bed, walk-in closet, jetted tub, separate shower, and dual vanities; the second bedroom contains two full-size beds. A sleeper sofa adds guest accommodation, and the kitchen has granite countertops.
The balcony looks toward the resort’s pirate-ship pool area. On-site amenities include multiple pools, hot tubs, a fitness center, spa and salon, game room, dining options, a sundries shop, and management. Scheduled transportation to area theme parks is complimentary.
The residence may be operated as an individual short-term vacation rental, subject to state and county licensing and resort requirements. The property is in Orlando, near Walt Disney World, Disney Springs, Universal Orlando Resort, SeaWorld, and two named outlet shopping centers.
The balcony looks toward the resort’s pirate-ship pool area. On-site amenities include multiple pools, hot tubs, a fitness center, spa and salon, game room, dining options, a sundries shop, and management. Scheduled transportation to area theme parks is complimentary.
The residence may be operated as an individual short-term vacation rental, subject to state and county licensing and resort requirements. The property is in Orlando, near Walt Disney World, Disney Springs, Universal Orlando Resort, SeaWorld, and two named outlet shopping centers.
Key Highlights
- 1,060‑square‑foot condo‑hotel residence
- Two bedrooms and two bathrooms; primary suite has a king bed, second bedroom has two full‑size beds
- Furnished unit with a sleeper sofa, open living and dining area, and private balcony
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,737
Cap Rate
7.76%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$274,740
$274.7K
Cap Rate 7%
$196,243
$196.2K
Cap Rate 9%
$152,633
$152.6K
Market Conditions
NOI Build-Up for 1,060 SF
Gross rent
$26.7K $25.20/SF
− Vacancy
−$1.7K −$1.64/SF
EGI
$25.0K $23.56/SF
− OpEx
−$11.2K −$10.60/SF
NOI
$13.7K $12.96/SF
Area
Orlando, FL
Vacancy
6.50%
Lease Rate
$25.20 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$274,740
Cap Rate 7%
$196,243
Cap Rate 9%
$152,633
Alternative Uses
Best Use
Apartment 5plus
$196.2K
$171.7K – $229.0K
NOI $13,737 @ 7.0% cap · market cap 7.76%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$341.5K
$298.8K – $398.4K
NOI $23,902 @ 7.0% cap · market cap 13.50%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
463
Businesses Nearby
Explore this area
Business Placement
Demographics for 32821, FL
25,999
Population
15,061
Households
1.7
Avg Household Size
33
Median Age
44%
College-Educated
95%
High-School Grad
16.3 sq mi
ZIP Area
1,595
Density / Sq Mi
$59,927
Median Household Income
$39,230
Median Earnings
$1,782
Median Rent
$300,300
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Short term rental property - A resort residence with a private balcony facing the property’s pirate-ship pool complex.
Where is this short term rental property located?
The property is located at 8101 RESORT VILLAGE DRIVE #31204 Orlando, FL.
What is the asking price?
The asking price for this property is $177,000.
What are key features of this property?
This property features: 1,060‑square‑foot condo‑hotel residence; Two bedrooms and two bathrooms; primary suite has a king bed, second bedroom has two full‑size beds; Furnished unit with a sleeper sofa, open living and dining area, and private balcony
