Share This Listing

Message

961 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

Investment Highlights

  • 100% turn-key fully furnished for large group rental comfort, includes premium boat stationed at private dock!
  • 6 bedroom, 3 bathroom layout accommodating up to 22 guests
  • 510 feet of continuous wide saltwater frontage, featuring two composite docks

Executive Summary

Elite Turnkey Hospitality Asset | 5.40% Pro-Forma Cap Rate
4124 Harbor Cir S represents a rare opportunity to acquire a fully stabilized, high-yield luxury hospitality business disguised as a prime waterfront estate. Located in the highly desirable Largo/Belleair submarket of Pinellas County, this expansive 6-bedroom, 3-bathroom waterfront property is fully optimized as a luxury short-term rental (STR) catering to the highly resilient and lucrative large-group travel segment (accommodating up to 22 guests).
Unlike traditional residential investments or long-term rentals, this asset operates with institutional-grade average daily rates (ADR) and transfers to the buyer with a complete operational infrastructure in place.
Financial & Operational Highlights
Proven Premium ADR: Historical trailing data (Jan 1 – May 25, 2026) demonstrates a spectacular Average Nightly Price of $1,001.84 and an average revenue per stay of $5,266.24, proving a highly profitable, long-stay guest profile.
Insulated Margins via Solar Infrastructure: Operating expenses are heavily protected against inflation and utility spikes thanks to an owned, modern solar power system that drastically reduces standard monthly overhead and maximizes the net bottom line.
Stabilized Pro-Forma Metrics: Gross Annual Revenue is conservatively projected at $215,000 with an estimated Net Operating Income (NOI) of $135,001, yielding a strong 5.40% Cap Rate at the $2.5M asking price.
Robust Multi-Channel Distribution: Highly optimized across a diversified booking mix split evenly between Vrbo and Airbnb Pro, entirely automated via the Hostaway channel management platform.
Transaction & Delivery Details
Immediate Cash Flow: Property is delivered vacant and available for immediate operational takeover at closing.
Pipeline Transfer: A robust forward-booking pipeline for the summer months (featuring heavily blocked calendars and peak holiday premium rates up to $1,440/night) can be seamlessly transferred to the buyer, eliminating the traditional 6-to-12-month platform "ramp-up" phase.
Hands-Off Operations: All historical reviews, platform listings, optimized algorithms, and smart-system integration data transfer directly to the next owner, making this a true day-one, passive investment asset.

Financial Summary (Actual - 2025) 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 - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) 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 -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $2,500,000
Price Per SF $798.72
Sale Type Investment or Owner User
Cap Rate 5.40%
Property Type Specialty
Property Subtype
Residential Income
  • Specialty Lodge Meeting Hall
Building Class B
Lot Size 0.31 AC
Building Size 3,130 SF
No. Stories 2
Year Built/Renovated 1959/2024
Zoning R-3 - Residential, Medium Density

Amenities

  • Waterfront
  • Air Conditioning
  • Solar Panels
  • Shower Facilities
Somewhat walkable
30/100
Very drivable
80/100
Fairly bikeable
40/100

Property Taxes

Property Taxes

Parcel Number
06-30-15-36054-010-0770
Land Assessment
$699,559
Improvements Assessment
$210,482
Total Assessment
$910,041
  • Listing ID: 40661327

  • Date on Market: 5/26/2026

  • Last Updated:

  • Address: 4124 Harbor Cir S, Largo, FL 33770

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") }}