Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$285,000

Sale Pending
2950 Lucayan Harbour Cir Unit 107, Kissimmee, FL 34746
3 Beds
2 Baths
1,300 Square Feet
0.00 Acres Lot
Built in 2007
Sale Pending
Units n/a
Checked: 3 hours ago
Updated: Oct 01, 2025 at 10:16AM

Investment Summary


Monthly Cash Flow
-$923
Cap Rate
2.3%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-12.3%

Property Description


0.00 Acres Lot
Built in 2007
Sale Pending
Units n/a

Welcome to your dream vacation home in the highly sought-after Lucaya Village Resort, where comfort, style, and location come together! This fully furnished 3-bedroom, 2-bathroom townhome offers 1,300 sq. ft. of move-in-ready living space, perfect for short-term rental investors, long-term leasing, or personal use. Ideally located just minutes from Walt Disney World and Orlando’s major highways, this property provides unmatched access to world-class entertainment, shopping, and dining. Step into a bright, open-concept layout featuring granite countertops, wood plank flooring, and a full-size washer and dryer. The first-floor master suite offers a peaceful retreat with a large walk-in closet and double sinks, while two additional bedrooms upstairs provide cozy accommodations for family

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: None
  • Details: Open
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Fiber cement siding (Hardi-board/Hardi-plank
  • Foundation: Slab
  • Roof Type: Gable or Hip

HOA

  • Has HOA: Yes
  • HOA Fee: $555/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 032528287800010070
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: Other
  • Year Built: 2007

Tax Information

  • Annual Tax: $3,460

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Osceola

Listing Details


Listed by:
Valtenius Beltrao
Weichert Realtors, NexGen
(321) 961-5364

Source:
MIAMI REALTORS MLS
MLS#: A11876743
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$923
Cap Rate
2.3%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-12.3%

Purchase Details

Find an Agent

Purchase price:
$285,000
Amount financed:
-$228,000
Down payment:
$57,000
Closing costs:
$8,550
Rehab costs:
$0
Initial cash invested:
$65,550
Square feet:
1,300
Cost per square foot:
$219
Monthly rent per square foot:
$1.54

Financing Details

Find a Lender

Loan amount:
$228,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,460
Property tax:
$288
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,888

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$288-$3,460
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (28%)
28%-$555-$6,660
Total operating expenses: (67%)
67%-$1,343-$16,120

Cash Flow


Monthly Yearly
Net operating income:
$537 $6,444
Mortgage payments:
-$1,460 -$17,520
Cash flow:
-$923 -$11,076