Log In/Sign Up
Your email has been sent.
Angel Inn The Sand 1100 E 3rd Ave 4 Unit Apartment Building $3,500,000 ($875,000/Unit) 5.04% Cap Rate New Smyrna Beach, FL 32169



INVESTMENT HIGHLIGHTS
- Direct Oceanfront
- Annual Occupancy 90%
- Short Term Rental Zone Allowed
- The ONLY fourplex vacation rental property in the area.
- Average Daily Rate $229
EXECUTIVE SUMMARY
Seller Financing would be considered conditional to terms by Seller. Premier Oceanfront Short-Term Vacation Rental Property Angel Inn the Sand is a rare, direct oceanfront fourplex located on the Atlantic Ocean in highly desirable New Smyrna Beach. Spanning approximately 5,000 square feet, this fully operational short-term rental property features four nearly identical apartment-style units—each offering 2 bedrooms, 2 bathrooms, over 1,200 sq ft of interior space, and direct ocean views. Each
unit is well maintained, fully furnished, and equipped to operate as a turnkey rental. The property accommodates up to 24 guests in total and
has maintained high year-round occupancy over the last five years. Future bookings are secured through 2025, 2026 and 2027. Capital
Improvements Include: • Hurricane-impact doors and windows (2014) • Roof Replacement (2014) • Stucco enhancements and exterior paint
(2024) • Upper-level oceanfront deck upgrade & repairs (2022) • New soffits and gutter system (2024) • Updated furnishings, hotel-grade
linens, and operational supplies (on-going) Included in the sale are FDEP Permit & stamped engineering plans for a future rock revetment
seawall and deck rebuild, aligned with adjacent coastal properties. (Work eligible to begin post-turtle nesting season 2025.) Each unit includes a
fully stocked kitchen, BBQ, beach chairs, towels, and outdoor furniture. The sale includes all furnishings, operational equipment, and business
assets (some personal effects do not convey), along with 12+ years of rental history, proprietary marketing materials, and a branded website
that drives over half of the bookings directly. Angel Inn the Sand is recognized as a Superhost on Airbnb and a Premier Host on VRBO,
consistently earning near-perfect 5-star reviews across all platforms. Google and TripAdvisor also reflect the property's strong reputation. This is
a rare oceanfront fourplex in New Smyrna Beach, offering great income potential, operational ease, and long-term asset appreciation in one of
Florida’s most sought-after beach markets. Less than 1 mile from historic Flagler Avenue — shops, restaurants, and entertainment are steps
away! Owner is willing to work with new owner on a contract basis for a period of 1-year if desired to keep business as usual. Realtor owned.
unit is well maintained, fully furnished, and equipped to operate as a turnkey rental. The property accommodates up to 24 guests in total and
has maintained high year-round occupancy over the last five years. Future bookings are secured through 2025, 2026 and 2027. Capital
Improvements Include: • Hurricane-impact doors and windows (2014) • Roof Replacement (2014) • Stucco enhancements and exterior paint
(2024) • Upper-level oceanfront deck upgrade & repairs (2022) • New soffits and gutter system (2024) • Updated furnishings, hotel-grade
linens, and operational supplies (on-going) Included in the sale are FDEP Permit & stamped engineering plans for a future rock revetment
seawall and deck rebuild, aligned with adjacent coastal properties. (Work eligible to begin post-turtle nesting season 2025.) Each unit includes a
fully stocked kitchen, BBQ, beach chairs, towels, and outdoor furniture. The sale includes all furnishings, operational equipment, and business
assets (some personal effects do not convey), along with 12+ years of rental history, proprietary marketing materials, and a branded website
that drives over half of the bookings directly. Angel Inn the Sand is recognized as a Superhost on Airbnb and a Premier Host on VRBO,
consistently earning near-perfect 5-star reviews across all platforms. Google and TripAdvisor also reflect the property's strong reputation. This is
a rare oceanfront fourplex in New Smyrna Beach, offering great income potential, operational ease, and long-term asset appreciation in one of
Florida’s most sought-after beach markets. Less than 1 mile from historic Flagler Avenue — shops, restaurants, and entertainment are steps
away! Owner is willing to work with new owner on a contract basis for a period of 1-year if desired to keep business as usual. Realtor owned.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $3,500,000 | Property Subtype | Apartment |
| Price Per Unit | $875,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.29 AC |
| Cap Rate | 5.04% | Building Size | 5,000 SF |
| Gross Rent Multiplier | 12.27 | Average Occupancy | 90% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1971 |
| Zoning | 10R6 - Residential - 6 | ||
| Price | $3,500,000 |
| Price Per Unit | $875,000 |
| Sale Type | Investment |
| Cap Rate | 5.04% |
| Gross Rent Multiplier | 12.27 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.29 AC |
| Building Size | 5,000 SF |
| Average Occupancy | 90% |
| No. Stories | 2 |
| Year Built | 1971 |
| Zoning | 10R6 - Residential - 6 |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Disposal
- Microwave
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- High Speed Internet Access
- Tub/Shower
- Wi-Fi
- Deck
- Dining Room
- Patio
- Porch
- Smoke Free
- Large Bedrooms
SITE AMENITIES
- Security System
- Waterfront
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 4 | - | 1,250 |
1 1
PROPERTY TAXES
| Parcel Number | 7415-04-03-0060 | Total Assessment | $1,600,004 (2025) |
| Land Assessment | $905,588 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $694,416 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
7415-04-03-0060
Land Assessment
$905,588 (2025)
Improvements Assessment
$694,416 (2025)
Total Assessment
$1,600,004 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 7
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Angel Inn The Sand | 1100 E 3rd Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
