12539 Floridays Resort Dr Unit 305-D · Williamsburg, FL 32821

$170,000

2 bd · 2.0 ba · 957 sqft · Condo · 757 Days on market

Built 2006 $821/mo HOA · 38% of rent ↓ 27% since listing

---

Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• 1% rule +7.8/10.0
• ARV discount +7.5/15.0
• Cash flow +6.6/30.0
• Appreciation +5.1/10.0
• Livability +4.2/5.0
• Schools +4.1/10.0
• Condition / age +2.5/5.0
• Rent growth +1.7/5.0
• DSCR +0.9/10.0

Listing remarks

Discover this incredible opportunity at Floridays Orlando Resort with this exquisite 2-bedroom, 2-bathroom unit in building D on the third floor, offering breathtaking water and pool views. This fully furnished property is perfect for short-term rentals or as a second home. With its prime location just minutes from Walt Disney World, Universal Orlando Resort, and other top attractions, this turnkey investment with on-site property management is a dream come true. Don't miss out on this fantastic unit - act fast!

Key facts

• Water and pool views
• Turnkey investment
• $821 HOA

Tags

• WATER AND POOL VIEWS
• TURNKEY INVESTMENT

Property features AI

Finance

• Financial info: Total annual fees: $9,863.04; Lease restrictions apply
• HOA & community: HOA managed by Paramont Hospitality Management; Monthly association fee of $821.92 (includes cable TV, electricity, internet, and grounds maintenance); Fitness center and community pool; Sidewalks throughout community; Pets allowed with restrictions (breed, number, size; max 25 lb)

Exterior

• Parking: Open parking
• Utilities: Public water; Public sewer; Cable available; High-speed internet available; Electricity available; Phone available
• Home design: Condo - Hotel; Residential property; West-facing; Single-level unit on 3rd floor (building has 6 stories)
• Construction: Block and stucco construction; Other roof; Slab foundation; Building D
• Exterior features: Sidewalk; Pond view

Interior

• Kitchen: Dishwasher; Range; Microwave; Refrigerator
• Bedrooms: 2 bedrooms
• Flooring: Carpet; Tile; Vinyl
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Ceiling fans
• Laundry & utility: Washer; Dryer; Laundry closet

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $170k.

Deal economics

• At list price, monthly cash flow is $-277 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $130k (23.6% below list).
• Meets the 1% rule at list price ($2k rent vs $170k).
• Recommended offer: $130k (23.6% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 85/100 on livability (#29 in FL, #608 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, crime A; Watch: amenities D, schools F.
• Orange (suburban): math 46% / reading 51% proficiency, ranked #43 of 73 in FL (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents falling (-3.2%/yr); 275 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 8,053 units permitted in Orange County in 2024 (3,133 in 5+ unit buildings).
• This rent runs 38% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $2k of equity ($1k loan paydown + $505 appreciation (0.3% local appreciation)).
• Orange County population projected at +52% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 757 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 19y ago; this cycle's ask has dropped $75k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: HOA is 38% of rent.

Recommended offer $129,897 (23.6% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 757 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.28% ✓
• Cap rate: 4.34%
• Cash-on-cash: -6.99%
• DSCR: 0.69
• GRM: 6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.3% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -11.8%
• Equity multiple: 0.45×
• Total profit: $-26,077
• Equity at exit: $51,901

10-year hold

• IRR: -9.0%
• Equity multiple: 0.10×
• Total profit: $-42,861
• Equity at exit: $64,450

Cash invested: $47,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Florida: 87 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 32821

• Home prices YoY: 0.1%
• Rents YoY: -3.2%
• Active inventory: 275
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $2,176 high
• Mortgage (P&I): −$891
• Tax est. 1.5%: −$212 /mo · $2,550/yr
• Insurance: −$71
• HOA: −$821
• Vacancy / Maint / Mgmt: −$457
• Net cashflow: $-277

Break-even live

Break-even rent $2,526

Max offer price $129,897

Occupancy floor —

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $42,500
• Closing costs: $5,100
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7511 Solstice Cir Orlando, FL	3.0	1.0–2.0	1168	$2,527	$2.16	3d	36	0.21mi
10535 Hamilton Dawn St Orlando, FL	1.0–2.0	1.0–2.0	936	$2,642	$2.82	3d	22	0.21mi
6260 Juniper Pine Way Orlando, FL	1.0–3.0	1.0–2.0	1094	$2,492	$2.28	3d	32	0.25mi
12515 Lake Square Cir Orlando, FL	1.0–3.0	1.0–2.0	1087	$3,022	$2.78	2d	21	0.35mi
11115 S Beach Cir Orlando, FL	1.0–3.0	1.0–2.0	1116	$2,422	$2.17	2d	50	0.47mi
11562 Westwood Blvd Orlando, FL	1.0–2.0	1.0–2.0	933	$2,400	$2.57	8d	2	0.54mi
11562 Westwood Blvd #934 Orlando, FL	1.0	1.0	800	$2,400	$3.00	24d	1	0.54mi
6800 Villa de Costa Dr Orlando, FL	2.0	2.0	960	$1,899	$1.98	2d	6	0.56mi
11568 Westwood Blvd #1021 Orlando, FL	2.0	2.0	1067	$1,775	$1.66	18d	1	0.57mi
11574 Westwood Blvd #1134 Orlando, FL	1.0	1.0	754	$1,200	$1.59	24d	1	0.62mi
6739 Mission Club Blvd Orlando, FL	1.0–3.0	1.0–2.0	947	$1,652	$1.74	2d	24	0.63mi
10000 Palma Linda Way Orlando, FL	1.0–3.0	1.0–2.0	1130	$2,464	$2.18	2d	1	0.63mi
11532 Westwood Blvd #628 Orlando, FL	2.0	2.0	1100	$3,000	$2.73	24d	1	0.63mi
12843 Madison Pointe Cir #107 Orlando, FL	2.0	2.0	1107	$2,100	$1.90	24d	1	0.65mi
11582 Westwood Blvd Orlando, FL	1.0	1.0	754	$1,374	$1.82	24d	2	0.65mi
11520 Westwood Blvd Orlando, FL	2.0	2.0	1000	$3,000	$3.00	24d	1	0.65mi
11520 Westwood Blvd Orlando, FL	2.0	2.0	985	$2,450	$2.49	8d	2	0.65mi
12024 Meadow Bend Loop Orlando, FL	1.0–3.0	1.0–2.0	1058	$1,962	$1.85	24d	31	0.66mi
12806 Madison Pointe Cir Orlando, FL	1.0–3.0	1.0–2.0	1027	$1,859	$1.81	2d	16	0.66mi
11508 Westwood Blvd #313 Orlando, FL	1.0	1.0	715	$2,800	$3.92	24d	1	0.68mi
11588 Westwood Blvd #1514 Orlando, FL	1.0	1.0	800	$2,400	$3.00	24d	1	0.68mi
6902 Villa De Costa Dr Orlando, FL	2.0	2.0	738	$1,600	$2.17	14d	1	0.69mi
11538 Westwood Blvd #218 Orlando, FL	2.0	2.0	1100	$3,000	$2.73	24d	1	0.70mi
11544 Westwood Blvd #1311 Orlando, FL	2.0	2.0	971	$1,750	$1.80	24d	1	0.70mi
11128 Grande Pines Cir Orlando, FL	1.0–3.0	1.0–2.0	1049	$2,019	$1.92	2d	16	0.72mi
11128 Grande Pines Cir Orlando, FL	1.0–3.0	1.0–2.0	1049	$2,053	$1.96	15d	19	0.72mi
12861 Madison Pointe Cir #106 Orlando, FL	1.0	1.0	696	$1,399	$2.01	3d	1	0.74mi
8024 Cumberland Park Dr Orlando, FL	1.0–3.0	1.0–2.0	989	$1,804	$1.82	2d	48	0.74mi
12914 Penn Station Ct #101 Orlando, FL	2.0	2.0	1090	$1,995	$1.83	24d	1	0.77mi
11833 Westwood Blvd Orlando, FL	1.0–3.0	1.0–2.0	1085	$2,229	$2.05	2d	11	0.85mi
8150 Chatham Manor Blvd Orlando, FL	1.0–4.0	1.0–3.0	1180	$1,977	$1.67	20d	25	0.89mi
8151 Patterson Woods Dr Orlando, FL	1.0–3.0	1.0–3.0	1119	$2,124	$1.90	2d	17	0.90mi
6600 Banner Lake Cir Orlando, FL	1.0–3.0	1.0–2.0	975	$1,824	$1.87	2d	18	0.91mi
9950 Elan Cir Orlando, FL	1.0–3.0	1.0–2.0	1032	$2,173	$2.11	2d	20	1.23mi
10107 Ancora Cir Orlando, FL	1.0–3.0	1.0–2.0	1091	$2,102	$1.93	3d	23	1.25mi
6820 Axis West Cir Orlando, FL	1.0–3.0	1.0–2.0	1033	$2,343	$2.27	2d	18	1.25mi
12035 Cypress Run Dr Orlando, FL	2.0	2.0	797	$1,599	$2.01	4d	5	1.29mi
7118 Altis Way Orlando, FL	1.0–3.0	1.0–2.0	1119	$2,112	$1.89	2d	20	1.35mi
6801 Integra Cove Blvd Orlando, FL	3.0	1.0–2.0	966	$2,251	$2.33	3d	30	1.37mi
6000 Paradiso Grande Blvd Orlando, FL	1.0–3.0	1.0–2.0	1305	$2,836	$2.17	8d	21	1.45mi

HOA detail condo

• Monthly dues: $821 · $9,852/yr
• Likely covers: waterpool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 20 events

1. 2026-06-18
   days on market $170,000 Active 757 DOM
2. 2026-06-17
   days on market $170,000 Active 756 DOM
3. 2026-06-16
   days on market $170,000 Active 755 DOM
4. 2026-06-15
   days on market $170,000 Active 754 DOM
5. 2026-06-13
   days on market $170,000 Active 752 DOM
6. 2026-06-13
   pricedays on market $170,000 Active 751 DOM
7. 2026-06-09
   days on market $200,000 Active 748 DOM
8. 2026-06-08
   days on market $200,000 Active 747 DOM
9. 2026-06-07
   days on market $200,000 Active 746 DOM
10. 2026-06-04
    days on market $200,000 Active 743 DOM
11. 2026-06-03
    days on market $200,000 Active 742 DOM
12. 2026-06-02
    days on market $200,000 Active 741 DOM
13. 2026-06-02
    days on market $200,000 Active 740 DOM
14. 2026-05-31
    days on market $200,000 Active 739 DOM
15. 2026-01-20
    price $200,000
16. 2025-07-07
    price $215,000
17. 2024-05-22
    listed $244,900 Active
18. 2008-10-10
    historical
19. 2008-04-30
    listed $274,900
20. 2007-01-17
    listed $274,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $26,107
• − Mortgage interest: −$9,523
• − Property taxes: −$2,550
• − Insurance: −$850
• − Repairs & maintenance: −$2,089
• − Management: −$2,089
• − HOA: −$9,852
• − Depreciation: −$4,945
• Taxable loss: −$5,790
• Est. tax savings @ 24.0%: +$1,390
• After-tax cash flow: $-1,936/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Orange
• NCES district ID: 1201440
• Math proficiency: 46% ▼ -9.00%
• Reading proficiency: 51% ▼ -2.00%
• Median HH income: $49,350
• Composite: 41.47/100
• National rank: #3461
• State rank: #43 of 73 in FL

Livability — Williamsburg

• Score: 85/100
• State rank: #29
• US rank: #608

Category grades

Amenities D Commute A Cost of living B Crime A Employment A- Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Orange County · 1,471,359 people
• Metro: Orlando-Kissimmee-Sanford, FL
• Population (ZIP): 26,161
• Household income: $69,348
• Rent vs Own: 68.3% rent · 31.7% own
• Severe rent burden: 1840.0

Population outlook (Orange County) Hauer SSP2

• Today (2025): 1,618,226 people
• By 2030: 1,787,404 · +10.5%
• By 2040: 2,125,621 · +31.4%
• By 2050: 2,454,016 · +51.6%
• By 2075: 3,173,711 · +96.1%
• By 2100: 3,607,781 · +122.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.65)
• Race & ethnicity: White 43% Hispanic / Latino 41% Two or more races 19% Black 6% Asian 3% Pacific Islander 1% Native American 1%
• Hispanic origin (detail): Mexican 3% Puerto Rican 11% Cuban 1% Dominican 4%
• Common ancestry: Romanian 3% Lithuanian 2% Estonian 2%
• Foreign-born: 29% · Canada, Jamaica, China
• Languages at home: 58% English-only · Spanish 32% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · Orange

• 2024 margin: D (+13.6) · D 56.1% · R 42.5% · Other 1.3%
• 2008→2024 swing: -5.0pp toward R · 2008: 18.6pp · 2024: 13.6pp
• All cycles: 2024: D+13.6 2020: D+23.1 2016: D+24.6 2012: D+18.2 2008: D+18.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.30%
• Current HPI: 300.2268
• Rent YoY: ▼ -3.20%
• Metro: Orlando-Kissimmee-Sanford, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-27.2% since first listed

6 events — show timeline

• 2026-01-20 Price Changed $200,000 Stellar MLS as Distributed by MLS Grid
• 2025-07-07 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
• 2024-05-22 Listed $244,900 Stellar MLS as Distributed by MLS Grid
• 2008-10-10 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2008-04-30 Listed $274,900 Stellar MLS as Distributed by MLS Grid
• 2007-01-17 Listed $274,900 Stellar MLS as Distributed by MLS Grid