Share This Listing

Message

933 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

  • 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.

Attachments

brochure

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
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
Not walkable
10/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100

Property Taxes

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
  • Listing ID: 41619366

  • Date on Market: 8/9/2026

  • Last Updated:

  • Address: 545765 US Highway 1, Callahan, FL 32011

Contact the Sale Advisor

Cabana Villa Apartments | 545765 US Highway 1

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

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

Your message has been sent.
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") }}