Log In/Sign Up
Your email has been sent.
Cabana Villa Apartments 545765 US Highway 1 9 Unit Apartment Building $801,962 ($89,107/Unit) 8% Cap Rate Callahan, FL 32011



Investment Highlights
- Stablized Property with Upside on Rents
- Brand new HVACs and Hot Water Heaters
- 100% occupied with wait list
Executive Summary
A rare turnkey opportunity in a fully leased, self-managing community. Cabana Villas has run at 100% occupancy with an active waiting list, giving a new owner immediate, stable cash flow from day one. Rents are currently below market, which means the upside is already baked in rather than speculative.
A round of capital improvements is already underway — massive tree and brush cleaning, new hot water heaters, and central HVAC has just been installed across the property, and 7 units remain to be renovated. Completing those upgrades is the clearest path to pushing rents to market and driving NOI higher.
Highlights:
100% occupied with an active wait list — no lease-up risk
Central HVAC recently installed property-wide
7 units remaining to renovate, offering a clear value-add roadmap to push rents
Property valued at $801,962 based on an 8% cap rate
Additional adjacent acreage available for just $125,000 — room to build, expand, or improve
This is a stabilized asset with a straightforward business plan already in motion: finish the renovations, capture the rent upside, and use the extra acreage to add value or density. Priced to move for an investor ready to step in and continue what's already working.
A round of capital improvements is already underway — massive tree and brush cleaning, new hot water heaters, and central HVAC has just been installed across the property, and 7 units remain to be renovated. Completing those upgrades is the clearest path to pushing rents to market and driving NOI higher.
Highlights:
100% occupied with an active wait list — no lease-up risk
Central HVAC recently installed property-wide
7 units remaining to renovate, offering a clear value-add roadmap to push rents
Property valued at $801,962 based on an 8% cap rate
Additional adjacent acreage available for just $125,000 — room to build, expand, or improve
This is a stabilized asset with a straightforward business plan already in motion: finish the renovations, capture the rent upside, and use the extra acreage to add value or density. Priced to move for an investor ready to step in and continue what's already working.
Data Room Click Here to Access
Financial Summary (Actual - 2026) 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 - 2026) 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 | $801,962 | Building Class | C |
| Price Per Unit | $89,107 | Lot Size | 3.30 AC |
| Sale Type | Investment | Building Size | 55,121 SF |
| Cap Rate | 8% | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1957/2024 |
| Property Subtype | Apartment | Parking Ratio | 4.17/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | CG | ||
| Price | $801,962 |
| Price Per Unit | $89,107 |
| Sale Type | Investment |
| Cap Rate | 8% |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 3.30 AC |
| Building Size | 55,121 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1957/2024 |
| Parking Ratio | 4.17/1,000 SF |
| Zoning | CG |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Washer/Dryer
- Tile Floors
- Kitchen
- Refrigerator
- Range
- Yard
- Island Kitchen
- Lawn
Site Amenities
- 24 Hour Access
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 9 | - | 450 |
1 1
Not walkable
10/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100
Property Taxes
| Parcel Number | 37-3N-24-0000-0009-0000 | Total Assessment | $247,894 (2025) |
| Land Assessment | $56,250 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $191,644 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
37-3N-24-0000-0009-0000
Land Assessment
$56,250 (2025)
Improvements Assessment
$191,644 (2025)
Total Assessment
$247,894 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Cabana Villa Apartments | 545765 US Highway 1
