Share This Listing

Message

964 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1311 Ariola Dr 4,624 SF Specialty Building Offered at $2,975,000 at a 6% Cap Rate in Pensacola Beach, FL 32561

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • High Rental Revenue
  • Fully Furnished

EXECUTIVE SUMMARY

Welcome to this breathtaking 7-bedroom, 8.5-bathroom coastal oasis, offering 4,624 sq. ft. of sophisticated living space and Gulf-front views. Situated on a large gulf view lot, this home is the perfect blend of elegance and comfort, with thoughtful upgrades throughout and multiple areas to unwind and entertain. Enjoy the gulf breeze from one of the home’s large decks, both front and back, designed for outdoor living and stunning water views. Off the balcony is a spacious, open-concept design which features a generous living space flowing into a large expansive kitchen, ideal for both daily living and hosting guests. The kitchen boasts sleek quartz countertops, updated cabinets, and plenty of seating space. On the main level there are four large bedrooms, including the Gulf Front master. All feature en-suite bathrooms and large walk-in closets. There is a half bath located right off the back deck for ease of access from the pool area and a large laundry room with additional storage and fridge. Upstairs includes another large second living space and the remaining three bedrooms and four full baths featuring updated bathrooms and newly renovated spaces. Also included upstairs are three separate cozy cubby bedrooms that are ideal for guests or versatile use. With many additional features and upgrades including a new pool liner, new natural gas pool heater, new exterior HVAC units, new hot water heaters, metal roof, fully furnished, ext. The exterior of the property features an oversized carport and large paver driveway which can host up to 15 cars and host large events for additional use or income opportunities. Maximizing the use of space, this property is a top-tier vacation rental, consistently grossing over $225,000 annually, offering a lucrative investment opportunity. Rental revenue for 2025 is expected to be over $300,000 with currently $270,000 on the books. This rare gem is truly a one-of-a-kind opportunity — for both private living or as a profitable rental.

ATTACHMENTS

A1311-

FINANCIAL SUMMARY (PRO FORMA - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $305,000 $65.96
Other Income $12,000 $2.60
Vacancy Loss - -
Effective Gross Income $317,000 $68.56
Taxes $25,000 $5.41
Operating Expenses $128,561 $27.80
Total Expenses $153,561 $33.21
Net Operating Income $163,439 $35.35

FINANCIAL SUMMARY (PRO FORMA - 2025)

Gross Rental Income
Annual $305,000
Annual Per SF $65.96
Other Income
Annual $12,000
Annual Per SF $2.60
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $317,000
Annual Per SF $68.56
Taxes
Annual $25,000
Annual Per SF $5.41
Operating Expenses
Annual $128,561
Annual Per SF $27.80
Total Expenses
Annual $153,561
Annual Per SF $33.21
Net Operating Income
Annual $163,439
Annual Per SF $35.35

PROPERTY FACTS

Price $2,975,000
Price Per SF $643.38
Sale Type Investment
Cap Rate 6%
Property Type Specialty
Property Subtype
Residential Income
Lot Size 0.30 AC
Building Size 4,624 SF
No. Stories 3
Year Built/Renovated 2011/2023
Parking Ratio 1.3/1,000 SF
Zoning SFR - Single Family Residential
  • Listing ID: 35136940

  • Date on Market: 3/14/2025

  • Last Updated:

  • Address: 1311 Ariola Dr, Pensacola Beach, FL 32561

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}