Champions Gate Investment
1431 Wexford Way Davenport, FL 33896
1431 Wexford Way, Davenport, FL, 33896
Contact for pricing
For Sale
Contact for pricing
Luxurious 8-bedroom villa with established short-term rental income near Disney.
Property Size4,820 SF
Price / SF$145.23
Days on Market754
Property Features for 1431 Wexford Way
General Information
- Standard status
- Active
- Size
- 4,820 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 2014
Listing Agency
KW
(407) 639-0345
Listed by
Ayesha Verma · License #SL3531226
Source
Crexi
Added: Jun 26, 2024 Checked: Jul 19 at 9:13 am
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
Investment Insights
Based on property information with market context.
Located in the gated Champions Gate community, this property presents a prime investment opportunity with established short-term rental income. The property is currently part of a short-term rental program and has consistent bookings. Built in 2014, this fully furnished home features 8 bedrooms, 5 baths, and 3,339 square feet of living space. The open floor plan on the first floor combines the kitchen, dining room, and family room into a spacious great room. The kitchen boasts stone counters, stainless steel appliances, a breakfast bar, and a closet pantry. The first-floor owner's suite includes an ensuite bath with granite counters, dual sinks, a soaking tub, a separate shower, and pool access. Upstairs, a roomy loft features a mounted flat-screen TV and a comfortable sectional sofa, along with a media room with theater-style seating, and uniquely themed bedrooms. The outdoor area includes a full-width covered lanai, a screen-enclosed heated pool, and a spa. Additional features include a Star Wars-themed garage game room, double-pane windows, an energy-saving hybrid water heater, a tile roof, and a brick paver driveway and pool deck. Residents have access to the Oasis Clubhouse, a 16,000 square foot complex with multiple pools, a lazy river, a 2-story waterslide, a splash park, air-conditioned cabanas, a hot tub, sand volleyball courts, a fitness center, an arcade, a movie theater, a full restaurant, and two bars. HOA dues cover lawn care, landscaping, cable and internet service, and 24-hour guarded gatehouses. Situated just 15 minutes from Walt Disney World, this property offers an exceptional location. Current bookings can be transferred to the new buyer at closing, and the new owner will be able to inherit listings on major vacation rental websites such as Airbnb, TripAdvisor, and VRBO.
Key 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.
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 |
4,820 SF · lease $18.36/SF/yr · vacancy 6.20% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$652.2K
$570.7K – $760.9K
NOI $45,655 @ 7.0% cap · market cap 6.52%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.16M
$1.01M – $1.35M
NOI $81,080 @ 7.0% cap · market cap 11.58%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Short term rental ...
Similar For Sale Nearby
FAQs
What type of property is this?
Short term rental property - Luxurious 8-bedroom villa with established short-term rental income near Disney.
Where is this short term rental property located?
The property is located at 1431 Wexford Way Davenport, FL.
What is the asking price?
The asking price for this property is $700,000.
What are key features of this property?
This property features: 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.
