8160 Fan Palm Way - Kissimmee FL Vacation Rental 2,543 SF Specialty Building Offered at $440,000 in Kissimmee, FL 34747

?? Income-Generating Pool Home Just Minutes from Disney! ??
??8160 Fan Palm Way | Kissimmee, FL
4 Beds | 3 Baths | Private Pool | Zoned Short-Term Rental
This fully furnished home in the gated Windsor Palms Resort is a proven cash-producing property with strong rental history and high guest appeal — including two en-suites, a private screened pool, and access to world-class resort amenities.
? STR-Approved Community
? Turnkey Furnished
? Minutes to Disney, Dining, and I-4
? Low HOA with Resort Amenities
? Seller is open to first-lien position Owner Financing for the right terms!
Perfect for 1031 buyers, DSCR investors, or anyone looking for passive income near the parks.
?? Investment Highlights – STR Pro Forma (8160 Fan Palm Way, Kissimmee FL)
Average Nightly Rate: $225
Cleaning Fee Collected per Booking: $150
Management Fee (Estimated): 20% of gross rental income
Monthly Fixed Expenses:
HOA: $450
Utilities: $350
Insurance: $200
Property Taxes: $4,800 annually
?? Pro Forma Performance Scenarios
Conservative Scenario (50% Occupancy)
Nights Booked: 182
Gross Rental Income: $41,062
Cleaning Fees Collected: $7,821
Total Income: $48,884
Operating Expenses: $25,012
Net Operating Income (NOI): $23,871
Midrange Scenario (65% Occupancy)
Nights Booked: 237
Gross Rental Income: $53,381
Cleaning Fees Collected: $10,168
Total Income: $63,549
Operating Expenses: $27,476
Net Operating Income (NOI): $36,073
Aggressive Scenario (80% Occupancy)
Nights Booked: 292
Gross Rental Income: $65,700
Cleaning Fees Collected: $12,514
Total Income: $78,214
Operating Expenses: $29,940
Net Operating Income (NOI): $48,274
?? Located just minutes from Disney and zoned for short-term rentals, this property offers strong upside potential with flexible owner-financing options available.