💰 $105K Proven Revenue on This $869K Jupiter STR
🌴 $869K for a turnkey Florida STR with a ~7.8% projected cap rate, 200+ five-star reviews, heated pool + separate guest suite.
Alex Veytsman
September 13, 2026
🌴 $105K Proven Revenue + a 7.8% Projected Cap Rate on a Turnkey Jupiter STR
💰 Jupiter, FL • $869K • $105K Actual 2025 Revenue • ~$116K Projected 2026 Revenue • ~$67.6K Projected NOI • ~7.8% Projected Cap Rate • 200+ Five-Star Reviews • Pool + Spa • Separate Guest Suite • No HOA
📩 Interested?
🌴 This Isn't a New Airbnb — It's an Established STR Business
One of the biggest challenges with buying an STR today is starting from zero: no reviews, no booking history, no established pricing and no idea how the property will actually perform.
This Jupiter property is the opposite.
It's been operating as a vacation rental since 2021, has accumulated 200+ five-star reviews, holds Superhost status, and generated approximately:
$105,000 in Actual 2025 Revenue
For 2026, the property is projected to generate approximately $116,345 in revenue and $67,610 in NOI.
At the $869K asking price, that works out to an approximately:
7.8% Projected Cap Rate
And there's already approximately $29,800 in forward bookings and receivables extending into 2027.
🏡 The Asset
708 Weldwood Road, Jupiter, FL 33458
💰 Price: $869,000 Furnished + Turnkey
💵 2025 Actual Revenue: ~$105,000
📈 2026 Projected Revenue: ~$116,345
💸 2026 Projected NOI: ~$67,610
📊 Projected Cap Rate: ~7.8%
📅 Forward Bookings + Receivables: ~$29,800
⭐ 200+ Five-Star Reviews
🏆 Superhost Status
🛏️ 4 Bedrooms / 3 Bathrooms
📐 ~2,008 Sq Ft
🏡 3BR/2BA Main House + Separate 1BR/1BA Pool House
🏊 Heated Saltwater Pool + Spa
⛳ Putting Green
🚫 No HOA
🔑 Active STR Operation Since 2021
💰 The Investment Case
There's a big difference between projected STR revenue and demonstrated STR revenue.
Here, you have both.
The property produced approximately $105K in actual 2025 revenue, while 2026 is projected at approximately $116,345 of revenue and $67,610 of NOI.
The latter figures are projections rather than completed-year results, but they imply a ~7.8% projected cap rate at the current $869K asking price.
There's also approximately $29,800 in forward bookings and receivables, including roughly $16,800 tied to late-2026 bookings and another $13,000 extending into 2027.
For a new owner, that means you're acquiring an STR with years of operating history, reviews, professional management, pricing history and bookings already on the calendar.
🏡 Two Living Spaces in One Property
Another major differentiator is the layout.
The main residence is a renovated 3-bedroom, 2-bath home, while a separate approximately 400-square-foot pool house provides its own:
🛏️ Bedroom
🚿 Bathroom
🍳 Full Kitchen
🛋️ Living Area
That gives the property flexibility beyond the typical 4-bedroom STR.
It can operate as a vacation rental today, serve as a second home with separate guest accommodations, or eventually work for multi-generational living with significantly more privacy than simply having an extra bedroom inside the main house.
🏊 The Backyard Is Built for STR Guests
The outdoor space is where this property really starts to feel like a private resort.
Guests get a:
🏊 Heated Saltwater Pool
♨️ Spa
🌴 Fully Screened Lanai
⛳ Putting Green
📺 65-Inch Outdoor Smart TV
🌱 Artificial Turf
🔥 Gas Grill
🌽 Cornhole
🌴 Hammock + Multiple Entertainment Areas
The pool is controlled through a WiFi-enabled Pentair system, creating a backyard that's both guest-friendly and easier to manage remotely.
Inside, the property includes higher-end finishes and appliances such as a Sub-Zero refrigerator and Monogram convection oven.
🔑 A More Hands-Off STR Setup
For investors who don't want to personally operate the property, there's already professional management in place.
Evolve currently manages the STR at a 10% management fee, and the property is being offered fully furnished with furniture, appliances, linens and amenities.
There's also an active Palm Beach County STR permit, established photography and listing content, historical pricing data and future reservations.
Transferability of permits, reservations, management arrangements and other operating components should be verified by the buyer, but the existing infrastructure provides a substantial head start versus launching a new STR.
🌴 An Investment You Could Eventually Live In
This one also has an interesting flexibility angle.
You could potentially:
Continue operating it as a full-time STR.
Use it as a Jupiter vacation home and rent it while you're away.
Own it as an investment today and potentially transition it into your Florida residence later.
Use the separate pool house for extended family or guests.
For someone who already wants exposure to South Florida real estate, that flexibility could be a meaningful part of the investment thesis.
📊 The Investment Story
💰 $869K Purchase Price
💵 ~$105K Actual 2025 Revenue
📈 ~$116K Projected 2026 Revenue
💸 ~$67.6K Projected 2026 NOI
📊 ~7.8% Projected Cap Rate
📅 ~$29.8K Forward Bookings + Receivables
⭐ 200+ Five-Star Reviews
🏊 Heated Pool + Spa
🏡 Separate 1BR/1BA Pool House
🚫 No HOA
The thesis: buy an established Jupiter STR with proven six-figure historical revenue, 200+ five-star reviews and an existing operating infrastructure—plus a resort-style backyard and independent guest suite that make the underlying real estate compelling beyond Airbnb.
💸 Financing
With $105K in actual 2025 revenue and an established operating history dating back to 2021, this could be worth evaluating with lenders that understand STR income.
Depending on the borrower, property and lender requirements, potential structures can include DSCR, conventional investment, portfolio and other STR-focused financing options.
If you're trying to determine what your down payment could look like, whether the existing rental revenue can help the property qualify, or which loan structure makes the most sense for your situation, our STR lending partner can help walk you through the options.
🏡 Want Help Buying the Right STR?
Finding a property is only one part of building a successful short-term rental.
We partner with a team that helps investors with the entire process—from choosing the right market and finding the property to underwriting, design, amenities and operations.
They can help with:
📍 Market Selection — identify markets that fit your budget and investment goals.
🔎 Property Search — find strong STR opportunities without spending hours combing through listings.
📊 Deal Underwriting — analyze individual properties and realistic revenue potential before you buy.
🎨 Design + Furnishing — create an STR designed to stand out against competing rentals.
🔥 Revenue-Driving Amenities — determine which investments could meaningfully improve bookings and nightly rates.
⚙️ Launch + Operations — help put the systems in place to operate and optimize the property after closing.
In order to work with them, they typically require having around $150,000 available for your down payment, furnishing, design, and revenue-driving amenities so you're positioned for success from day one.
To date, they've helped investors acquire 375+ properties, generating $60M+ in rental revenue with $25M+ in estimated tax savings.
Whether you need help figuring out where to buy, which property to choose, what it could generate, or how to design and amenity it to compete at the top of its market, they can help throughout the process.
💰 Thinking About Selling Your STR?
Already own a short-term rental and thinking about selling?
The Offer Sheet can put your property directly in front of an audience of active STR investors who are specifically looking for vacation rentals, including properties with proven revenue histories.
Whether your property is listed publicly or you want to explore an off-market sale, we can help get it in front of potential buyers.
Have a strong-performing Airbnb, unique vacation rental, or turnkey STR you may consider selling? Send it our way.
🎯 Why This One Stands Out
💰 $105K Proven Revenue
Actual 2025 performance gives you something concrete to underwrite—not simply a pro forma.
📊 ~7.8% Projected Cap Rate
Based on the provided ~$67.6K projected 2026 NOI and $869K purchase price.
⭐ 200+ Five-Star Reviews
You're buying an established guest reputation rather than starting a new Airbnb listing from zero.
🏊 Resort-Style Backyard
Heated saltwater pool, spa, putting green, screened lanai and outdoor entertainment space.
🏡 Independent Guest Suite
The separate pool house adds flexibility for STR guests, personal use or multi-generational living.
🚫 No HOA
Plus dedicated RV/boat parking with a 15' x 80' concrete driveway.
⚡ Bottom Line
$869K. $105K Proven Revenue. ~$67.6K Projected NOI. 200+ Five-Star Reviews. Pool + Guest House.
What makes this property compelling is that the STR business has already been built.
Instead of buying a Jupiter home and hoping it works as a vacation rental, you're acquiring a property that generated approximately $105K in actual 2025 revenue, has been operating since 2021, has accumulated 200+ five-star reviews, and already has professional management and future bookings in place.
Add in the heated saltwater pool, spa, independent guest suite, no HOA and ability to actually use the property as a second home or future residence, and there's a lot more here than just the rental numbers.
📩 Interested in This Property?
