💰 $69K Through July — This $745K Orlando-Area STR Is Tracking Toward $100K
🎮 $160K themed remodel already done: 8 bedrooms, Star Wars game rooms, heated pool + spa, poolside theater, and ~13.4% projected gross rental yield.
Alex Veytsman
August 24, 2026
🎮 $69K Through July — This $745K Orlando-Area STR Is Tracking Toward $100K
💰 $745K • $69K Through July 2026 • ~$100K Year-End Pace • $160K Themed Remodel • 8 Bedrooms • 5 Bathrooms • Star Wars Game Rooms • Heated Pool + Spa • Turnkey
📩 Interested? Contact:
W. Keith Courtney
📧 [email protected]
📞 (407) 538-1200
Mention that you saw the property in The Offer Sheet.
🚨 $160K Was Just Spent Turning This Into an STR Built to Compete
Here's an interesting one for investors who don't want to buy a generic Orlando-area vacation rental and then spend six months turning it into something guests actually want to book.
This 8-bedroom, 5-bath Davenport home is offered at $745,000, and the seller completed an approximately:
$160,000 Themed Remodel + Refurnishing
in April 2025.
The result is a nearly 4,000-square-foot vacation rental with multiple Star Wars-themed spaces, an arcade-filled game room, second entertainment loft, heated pool and spa, and even a poolside movie theater.
And revenue has accelerated following the renovation.
The seller reports approximately:
2025: $81K
2026 Through July: $69K
2026 Year-End Pace: ~$100K
Importantly, the seller says those figures represent nightly-rate and ancillary revenue from items like pool/spa heat and grill rentals, excluding cleaning fees, taxes, and Airbnb fees.
👉 For interested investors, contact:
W. Keith Courtney
📧 [email protected]
📞 (407) 538-1200
🏡 The Asset
1533 Flange Drive, Davenport, FL 33896
💰 Price: $745,000
💵 2025 Revenue: ~$81K
📈 2026 Through July: ~$69K
🎯 2026 Target/Pace: ~$100K
🛏️ 8 Bedrooms
🚿 5 Bathrooms
📐 3,909 Sq Ft
👾 3 Star Wars-Themed Bedrooms
🎮 Star Wars Arcade / Game Garage
🎱 Second Entertainment Loft
🏊 Heated Private Pool
♨️ Spa
🎬 Poolside Movie Theater
🛋️ New Contemporary Furnishings
🔨 ~$160K Remodel Completed April 2025
🔑 Turnkey & Rental Ready
💼 Management company in place at only 10% of revenue (lowest in the area). They only manage Disney themed houses and would be happy to continue after sale. Along with cleaners and maintenance team in place.
The investment story here isn't simply the existing revenue.
It's that someone else already wrote the $160K check to reposition the property.
📈 The Revenue Is Trending in the Right Direction
Last year, the property generated approximately $81,000 from nightly rates and paid extras.
But there's an important wrinkle:
The major remodel wasn't completed until April 2025.
So 2025 wasn't a full calendar year with the current version of the property.
Through July 2026, the seller reports approximately $69,000, putting the property on track for roughly $100,000 by year-end.
At $100K of revenue against a $745K acquisition price, that would represent roughly:
13.4% Revenue / Purchase Price
That's not a cap rate or net return. Buyers still need to diligence the property's actual operating expenses.
But the post-renovation trajectory is certainly worth paying attention to.
🎮 $160K Went Into the Guest Experience
The seller didn't just swap out the couches and call it a renovation.
The approximately $160K remodel and refurnishing was designed around making the property more competitive as a vacation rental.
The converted garage is now an immersive Star Wars-themed game room featuring:
🏀 Shoot to Win Basketball
🏍️ Fast & Furious Super Bikes
🎳 Ice Ball Skee Ball
🎮 Xbox Gaming Station + TV
Upstairs, there's an entirely separate Star Wars-themed entertainment loft with:
🎱 Pool table
🥌 Shuffleboard
📺 Large-screen TV
And three of the home's bedrooms have also received immersive Star Wars themes.
For families visiting the Orlando area, that's a very different listing proposition from "8-bedroom house with beige couch."
🏊 The Backyard Is Another Entertainment Zone
The guest experience continues outside.
There's a private resort-style setup featuring:
🏊 Heated Pool
♨️ Spa
🍹 Outdoor Bar Counter
📺 Outdoor Television
☀️ Lounge Seating
🎬 Poolside Movie Theater
The pool/spa heat and grill also provide opportunities for ancillary revenue beyond the base nightly rate.
That's particularly interesting because the seller's reported revenue figures already include income from those extras.
🔑 You're Buying the Finished Product
This may be the biggest selling point.
The renovation is done.
The furniture is new.
The themed spaces are built.
The game equipment is installed.
The pool experience is finished.
And the property is already operating.
A buyer isn't purchasing a $745K house and then budgeting another $160K to create the STR concept.
The current owner already did that.
For an investor who values speed to market, that matters.
📊 The Investment Story
Here's the quick version:
💰 Asking Price: $745,000
💵 2025 Revenue: ~$81,000
📈 2026 Through July: ~$69,000
🎯 2026 Pace/Target: ~$100,000
📊 $100K Revenue / Price: ~13.4%
🔨 Recent Remodel + Furniture: ~$160,000
🛏️ Bedrooms: 8
📐 Size: 3,909 Sq Ft
Again, the revenue figures provided are not NOI. The seller describes them as nightly-rate and ancillary revenue excluding cleaning fees, taxes, and Airbnb fees.
A serious buyer should request the complete operating statements and independently calculate NOI and cash flow.
But there's enough here to warrant digging into the numbers.
💸 Financing & Tax Angle
With existing rental performance and an 8-bedroom vacation-rental configuration, this could be worth evaluating with lenders that specialize in STR financing.
Depending on the borrower and lender, options may include DSCR, conventional investment, portfolio, or other STR-focused financing.
🧾 Cost Segregation
Qualifying investors may also want to evaluate cost segregation after acquisition.
We partner with Segonomics, the lowest-priced cost segregation partner we've found, and Offer Sheet readers can get an additional discount.
Offer Sheet Readers Get 20% Off
Use code:
OS20OFF
Members of Offer Sheet Pro can receive:
50% OFF
with studies as low as $1,749.
Offer Sheet Pro members can reply to the newsletter for the private 50% discount code.
Tax outcomes vary by investor, so potential benefits should be reviewed with a qualified tax professional.
🏡 Need Help Finding Your Own STR?
We partner with a team that helps investors identify fully underwritten, data-backed STR opportunities based on their budget and goals.
They can help with market selection, revenue projections, property recommendations, design, amenity strategy, management, listing optimization, and pricing.
They typically require buyers to have around $150K available for the down payment, furnishing, design, and revenue-driving amenities.
To date, they've helped investors acquire 375+ properties generating $60M+ in rental revenue, with $25M+ in estimated tax savings.
🎯 Why This One Stands Out
📈 Revenue Is Accelerating
The property did approximately $81K in 2025 and is already at $69K through July 2026, with the seller projecting roughly $100K by year-end.
🔨 Someone Else Spent the $160K
The expensive themed renovation and new furniture are already in place.
🎮 It's Designed to Compete
Two entertainment areas, arcade games, themed bedrooms, pool, spa, and an outdoor movie setup give guests reasons to choose this house.
👨👩👧👦 Eight Bedrooms
Large group capacity is critical in the Orlando-area vacation rental market, and this one has 8 bedrooms across nearly 4,000 square feet.
🔑 Turnkey
No major renovation or furnishing project is required before the next owner can continue operating.
⚡ Bottom Line
$745K. $69K Through July. ~$100K 2026 Pace. $160K Remodel Already Done.
The seller spent approximately $160,000 in April 2025 transforming this into an entertainment-driven vacation rental—and the revenue appears to be moving in the right direction.
You're getting 8 bedrooms, 3,909 square feet, three themed bedrooms, two major game spaces, a heated pool and spa, poolside movie theater, and all-new furnishings.
At roughly $100K of potential 2026 revenue, you're looking at revenue equivalent to approximately 13.4% of the asking price before operating expenses.
For someone who wants an Orlando-area STR where the expensive repositioning work has already been done, this one deserves a closer look.
📲 Express Interest
Contact:
W. Keith Courtney
📧 [email protected]
📞 (407) 538-1200
Mention that you saw the property in The Offer Sheet.
