Se Connecter/S’inscrire
Votre courriel a été envoyé.
4124 Harbor Cir S Immeuble de 3 130 pi² • Spécialité • À vendre 3 449 475 $ CAD • Taux de capitalisation 6,40% • Largo, FL 33770



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 100% turn-key fully furnished for large group rental comfort, includes premium boat stationed at private dock!
- 6 bedroom, 3 bathroom layout accommodating up to 22 guests
- 510 feet of continuous wide saltwater frontage, featuring two composite docks
Résumé de l'annonce
Elite Turnkey Hospitality Asset | 6.40% Pro-Forma Cap Rate
4124 Harbor Cir S represents a rare opportunity to acquire a fully stabilized, high-yield luxury hospitality business disguised as a prime waterfront estate. Located in the highly desirable Largo/Belleair submarket of Pinellas County, this expansive 6-bedroom, 3-bathroom waterfront property is fully optimized as a luxury short-term rental (STR) catering to the highly resilient and lucrative large-group travel segment (accommodating up to 22 guests).
Unlike traditional residential investments or long-term rentals, this asset operates with institutional-grade average daily rates (ADR) and transfers to the buyer with a complete operational infrastructure in place.
Financial & Operational Highlights
Proven Premium ADR: Historical trailing data (Jan 1 – May 25, 2026) demonstrates a spectacular Average Nightly Price of $1,001.84 and an average revenue per stay of $5,266.24, proving a highly profitable, long-stay guest profile.
Insulated Margins via Solar Infrastructure: Operating expenses are heavily protected against inflation and utility spikes thanks to an owned, modern solar power system that drastically reduces standard monthly overhead and maximizes the net bottom line.
Stabilized Pro-Forma Metrics: Gross Annual Revenue is conservatively projected at $240,000 with an estimated Net Operating Income (NOI) of $160,000, yielding a strong 6.40% Cap Rate at the $2.5M asking price.
Robust Multi-Channel Distribution: Highly optimized across a diversified booking mix split evenly between Vrbo and Airbnb Pro, entirely automated via the Hostaway channel management platform.
Transaction & Delivery Details
Immediate Cash Flow: Property is delivered vacant and available for immediate operational takeover at closing
Pipeline Transfer: A robust forward-booking pipeline for the summer months (featuring heavily blocked calendars and peak holiday premium rates up to $1,440/night) can be seamlessly transferred to the buyer, eliminating the traditional 6-to-12-month platform "ramp-up" phase.
Hands-Off Operations: All historical reviews, platform listings, optimized algorithms, and smart-system integration data transfer directly to the next owner, making this a true day-one, passive investment asset.
4124 Harbor Cir S represents a rare opportunity to acquire a fully stabilized, high-yield luxury hospitality business disguised as a prime waterfront estate. Located in the highly desirable Largo/Belleair submarket of Pinellas County, this expansive 6-bedroom, 3-bathroom waterfront property is fully optimized as a luxury short-term rental (STR) catering to the highly resilient and lucrative large-group travel segment (accommodating up to 22 guests).
Unlike traditional residential investments or long-term rentals, this asset operates with institutional-grade average daily rates (ADR) and transfers to the buyer with a complete operational infrastructure in place.
Financial & Operational Highlights
Proven Premium ADR: Historical trailing data (Jan 1 – May 25, 2026) demonstrates a spectacular Average Nightly Price of $1,001.84 and an average revenue per stay of $5,266.24, proving a highly profitable, long-stay guest profile.
Insulated Margins via Solar Infrastructure: Operating expenses are heavily protected against inflation and utility spikes thanks to an owned, modern solar power system that drastically reduces standard monthly overhead and maximizes the net bottom line.
Stabilized Pro-Forma Metrics: Gross Annual Revenue is conservatively projected at $240,000 with an estimated Net Operating Income (NOI) of $160,000, yielding a strong 6.40% Cap Rate at the $2.5M asking price.
Robust Multi-Channel Distribution: Highly optimized across a diversified booking mix split evenly between Vrbo and Airbnb Pro, entirely automated via the Hostaway channel management platform.
Transaction & Delivery Details
Immediate Cash Flow: Property is delivered vacant and available for immediate operational takeover at closing
Pipeline Transfer: A robust forward-booking pipeline for the summer months (featuring heavily blocked calendars and peak holiday premium rates up to $1,440/night) can be seamlessly transferred to the buyer, eliminating the traditional 6-to-12-month platform "ramp-up" phase.
Hands-Off Operations: All historical reviews, platform listings, optimized algorithms, and smart-system integration data transfer directly to the next owner, making this a true day-one, passive investment asset.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
Commodités
- Bord de l’eau
- Climatisation
- Solar Panels
- Shower Facilities
1 1
Plutôt practicable à pied
30/100
Très facile d'accès en voiture
80/100
Plutôt praticable en vélo
40/100
Impôts fonciers
| Numéro de lot | 06-30-15-36054-010-0770 | Évaluation des bâtiments | 290 564 $ CAD |
| Évaluation du terrain | 965 720 $ CAD | Évaluation totale | 1 256 284 $ CAD |
Impôts fonciers
Numéro de lot
06-30-15-36054-010-0770
Évaluation du terrain
965 720 $ CAD
Évaluation des bâtiments
290 564 $ CAD
Évaluation totale
1 256 284 $ CAD
1 de 33
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
4124 Harbor Cir S
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
