$7,990,000
Investment Summary
- Monthly Cash Flow
- -$37,845
- Cap Rate
- 0.5%
- Cash-on-Cash Return
- -24.7%
- Debt Coverage Ratio
- 0.08
- Internal Rate of Return (5 years)
- -19.8%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
A rare chance to acquire Joy by the Sea - New Smyrna Beach’s premier 5-star luxury vacation resort. This exclusive direct oceanfront property combines a fully renovated (2021) coastal estate with six upscale beachside villas and a direct oceanfront 4 bedroom, 4 bathroom pool home, creating a truly one-of-a-kind boutique resort experience. Spanning two lots in the heart of New Smyrna’s highly sought-after short-term rental district, Joy by the Sea offers unmatched flexibility and proven income performance. The private oceanfront home delivers unobstructed views, private beach access, and a resort-style pool and spa with a volleyball net, surrounded by expansive decks designed for entertaining and relaxation. Inside, you’ll find elegant living spaces, two balconies with breathtaking ocean views, an elevator, a fully stocked kitchen with a Nespresso machine, and four beautifully appointed bedrooms: a king suite with stunning ocean views, a wine chiller/beverage fridge and a Nespresso machine, a twin bedroom with a small private balcony, a queen bedroom, and an additional twin room. Outdoors, enjoy a covered patio with a dining table, a hot tub, lounge seating, and an outdoor kitchen featuring two built-in green egg grills, a custom-built concrete pizza oven, a custom-built large charcoal or wood fire grill, a beverage fridge, and a nine-person bar top. The home is also equipped with 5 Smart TVs and offers driveway parking for your vehicles. Directly across the street, six fully furnished bungalow-style villas surround a private saltwater pool and tropical courtyard, offering additional high-end accommodations. The villas include two one-bedroom units, each sleeping up to eight guests, and four studio villas, each accommodating four guests. Every bungalow features a fully equipped kitchen with a microwave oven, stove, sink, full-size refrigerator, and stackable washer and dryers, making them perfect for extended stays. Both the Ocean Front home and the six studio villas are backed up by 3 Generac Guardian 26kW Aluminum Home Standby Generators to ensure a comfortable stay during Florida's unpredictable weather. Celebrated for its impeccable design, premium finishes, and exceptional guest reviews, Joy by the Sea is ideal for family reunions, luxury vacations, weddings, corporate gatherings, and special events. Offered fully turnkey, the property conveys with all furniture, décor, and appliances, making it truly move-in ready. The oceanfront home provides private beach access, while the bungalows are just steps away from public beach access. Whether you’re seeking a trophy asset, a high-yield rental property, a private coastal retreat, or a strategic 1031 exchange, Joy by the Sea’s boutique scale, iconic presence, and turnkey condition make it one of Florida’s most unique and recognizable oceanfront properties. Offered as a complete package, this is an extraordinary opportunity to own a true coastal gem.
Build Your Team
Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.
Agents
Match with investor-friendly agents who can help you find, analyze, and close your next deal
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Ground Level, Open, Parking Pad
- Garage Spaces: 0
- Spaces Total: 0
Bedroom Information
- # of Bedrooms: 12
Bathroom Information
- # of Baths (Full): 12
- # of Baths (Total): 12.0
Interior Features
- # of Rooms: 8
- # of Stories: 3
Exterior Features
- Exterior Walls Materials: Stucco
- Foundation: Slab
- Roof Type: Hip
- Roof Material: Metal
- Pool: Yes
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 742201200020
- Lot Size: 16400 sqft
Property Information
- Property Type: Single Family Residence
- Year Built: 1950
Tax Information
- Annual Tax: $27,577
Utilities
- Water & Sewer: Public
- Heating: Central
- Cooling: Central Air
Location
- County: Volusia
Listing Details
Investment Summary
- Monthly Cash Flow
- -$37,845
- Cap Rate
- 0.5%
- Cash-on-Cash Return
- -24.7%
- Debt Coverage Ratio
- 0.08
- Internal Rate of Return (5 years)
- -19.8%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $7,990,000 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$6,392,000 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $1,598,000 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $239,700 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $1,837,700 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 6,612 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $1,208 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.18 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $6,392,000 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.625% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $40,929 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $2,298 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $546 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $43,773 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $7,800 | $93,600 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$468 | -$5,616 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $7,332 | $87,984 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 29% | -$2,298 | -$27,578 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$546 | -$6,552 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$624 | -$7,488 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$390 | -$4,680 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$390 | -$4,680 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | n/a | n/a | n/a |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 54% | -$4,248 | -$50,978 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $3,084 | $37,008 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$40,929 | -$491,148 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | -$37,845 | -$454,140 |