https://bright-media02.prd.brightmls.com/bright/images/0000/8037/4322/0524/803743220524_1024_768_WM_IkYbuouIVIowd461.jpg

Back to Search

1154 Drop Ln

Davenport, FL, 33896

For Sale $825,000 ($188.79 per Sq Ft)

$825,000 ($188.79 per Sq Ft)

☆☆☆☆☆★★★★★
Not Rated
(0)

8 Bedrooms
5 Bathrooms
4,370 Sq Ft
6,970 Sq Ft

Description

Welcome to your dream vacation home investment opportunity in the heart of the renowned Championsgate community in Davenport, Florida. This stunning 8-bedroom, 5-bathroom resort-style home offers an unparalleled combination of luxury, comfort, and cash-flow potential. Designed and built in 2021, this property is in stellar condition, making it an ideal choice for discerning buyers looking for a turnkey investment in the thriving Orlando vacation rental market. This exceptional property comes fully furnished with high-quality, designer furnishings and decor, ensuring that your guests experience the utmost in comfort and style during their stay. The meticulous attention to detail in every room creates an inviting and immersive atmosphere. Investors will appreciate the exceptional cash-flow potential of this property. With bookings secured for the next year, you can start earning rental income from day one. The property's prime location in Championsgate, just minutes from world-famous theme parks and attractions, ensures a steady stream of eager vacationers. Themed Rooms: Set your property apart with themed rooms that will delight guests of all ages. This home boasts themed rooms inspired by beloved franchises such as Disney, Star Wars, Toy Story, and Avengers. These themed spaces add a unique and memorable touch to the guest experience, making your property stand out in the competitive vacation rental market. Entertainment is a top priority in this home. A dedicated movie theater provides the perfect space for family and friends to enjoy their favorite films in a cinematic setting. From movie nights to watching the big game, this amenity ensures endless entertainment options. As part of the Championsgate community, you and your guests will have access to world-class amenities, including a championship golf course, resort-style pools, fitness centers, and more. The vibrant community atmosphere adds to the overall appeal of this investment. Built in 2021, this property is in immaculate condition. Buyers can enjoy peace of mind knowing that their investment requires minimal maintenance, allowing them to focus on maximizing rental income and providing exceptional guest experiences. 1154 Drop LN is a truly exceptional opportunity for investors seeking a turnkey vacation home with a proven track record for cash flow. The combination of luxury, themed rooms, entertainment options, and its ideal location in Championsgate make this property a standout choice in the Orlando vacation rental market. Don't miss your chance to own a piece of the Florida dream schedule your viewing today!

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$825,000
Property Type	Single Family Homes
Usable Sqft	4,370
Number of Stories	2 stories
Parking Spots	0 spots
Year Built	2021
Last Sold	Unknown
Sold Price	Unknown
HOA Fees:	$450
Association Name:	championgate
Association Amenities:	Basketball Court, Clubhouse, Fitness Center, Gated, Golf Course, Playground, Pool, Recreation Facilities, Security, Spa/Hot Tub, Wheelchair Access, 24-Hour Guard, Cable TV, Common Area Taxes, Community Pool, Internet, Maintenance Grounds, Security

APN #	302527509300010100
MLS #	O6187929
Property ID	320330471
Lot Sqft	6,970
Zoning	R1
Days on Market	392
Original List Price	$825,000
Applicances	Cooktop, Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Refrigerator, Washer%
Date Updated	November 27, 2024
Date Created	March 15, 2024

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$5,936
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$5,936 /mo
Loan amount	$825,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$5,936
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $1,251,193 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$5,769	$613	$5,156	$824,387
2	$5,769	$617	$5,152	$823,771
3	$5,769	$620	$5,149	$823,150
4	$5,769	$624	$5,145	$822,526
5	$5,769	$628	$5,141	$821,898
6	$5,769	$632	$5,137	$821,266
7	$5,769	$636	$5,133	$820,629
8	$5,769	$640	$5,129	$819,989
9	$5,769	$644	$5,125	$819,345
10	$5,769	$648	$5,121	$818,697
11	$5,769	$652	$5,117	$818,045
12	$5,769	$656	$5,113	$817,389
13	$5,769	$660	$5,109	$816,729
14	$5,769	$664	$5,105	$816,064
15	$5,769	$669	$5,100	$815,396
16	$5,769	$673	$5,096	$814,723
17	$5,769	$677	$5,092	$814,046
18	$5,769	$681	$5,088	$813,365
19	$5,769	$685	$5,084	$812,679
20	$5,769	$690	$5,079	$811,989
21	$5,769	$694	$5,075	$811,295
22	$5,769	$698	$5,071	$810,597
23	$5,769	$703	$5,066	$809,894
24	$5,769	$707	$5,062	$809,187
25	$5,769	$712	$5,057	$808,475
26	$5,769	$716	$5,053	$807,759
27	$5,769	$721	$5,049	$807,039
28	$5,769	$725	$5,044	$806,314
29	$5,769	$730	$5,039	$805,584
30	$5,769	$734	$5,035	$804,850
31	$5,769	$739	$5,030	$804,111
32	$5,769	$743	$5,026	$803,368
33	$5,769	$748	$5,021	$802,620
34	$5,769	$753	$5,016	$801,868
35	$5,769	$757	$5,012	$801,110
36	$5,769	$762	$5,007	$800,348
37	$5,769	$767	$5,002	$799,581
38	$5,769	$772	$4,997	$798,810
39	$5,769	$776	$4,993	$798,033
40	$5,769	$781	$4,988	$797,252
41	$5,769	$786	$4,983	$796,466
42	$5,769	$791	$4,978	$795,675
43	$5,769	$796	$4,973	$794,879
44	$5,769	$801	$4,968	$794,078
45	$5,769	$806	$4,963	$793,272
46	$5,769	$811	$4,958	$792,461
47	$5,769	$816	$4,953	$791,645
48	$5,769	$821	$4,948	$790,823
49	$5,769	$826	$4,943	$789,997
50	$5,769	$832	$4,937	$789,165
51	$5,769	$837	$4,932	$788,329
52	$5,769	$842	$4,927	$787,487
53	$5,769	$847	$4,922	$786,640
54	$5,769	$853	$4,917	$785,787
55	$5,769	$858	$4,911	$784,929
56	$5,769	$863	$4,906	$784,066
57	$5,769	$869	$4,900	$783,197
58	$5,769	$874	$4,895	$782,323
59	$5,769	$879	$4,890	$781,444
60	$5,769	$885	$4,884	$780,559
61	$5,769	$891	$4,878	$779,669
62	$5,769	$896	$4,873	$778,772
63	$5,769	$902	$4,867	$777,871
64	$5,769	$907	$4,862	$776,963
65	$5,769	$913	$4,856	$776,050
66	$5,769	$919	$4,850	$775,132
67	$5,769	$924	$4,845	$774,207
68	$5,769	$930	$4,839	$773,277
69	$5,769	$936	$4,833	$772,341
70	$5,769	$942	$4,827	$771,399
71	$5,769	$948	$4,821	$770,452
72	$5,769	$954	$4,815	$769,498
73	$5,769	$960	$4,809	$768,538
74	$5,769	$966	$4,803	$767,573
75	$5,769	$972	$4,797	$766,601
76	$5,769	$978	$4,791	$765,623
77	$5,769	$984	$4,785	$764,639
78	$5,769	$990	$4,779	$763,649
79	$5,769	$996	$4,773	$762,653
80	$5,769	$1,002	$4,767	$761,651
81	$5,769	$1,009	$4,760	$760,642
82	$5,769	$1,015	$4,754	$759,627
83	$5,769	$1,021	$4,748	$758,606
84	$5,769	$1,028	$4,741	$757,578
85	$5,769	$1,034	$4,735	$756,544
86	$5,769	$1,041	$4,728	$755,503
87	$5,769	$1,047	$4,722	$754,456
88	$5,769	$1,054	$4,715	$753,402
89	$5,769	$1,060	$4,709	$752,342
90	$5,769	$1,067	$4,702	$751,275
91	$5,769	$1,074	$4,695	$750,202
92	$5,769	$1,080	$4,689	$749,122
93	$5,769	$1,087	$4,682	$748,035
94	$5,769	$1,094	$4,675	$746,941
95	$5,769	$1,101	$4,668	$745,840
96	$5,769	$1,108	$4,662	$744,733
97	$5,769	$1,114	$4,655	$743,618
98	$5,769	$1,121	$4,648	$742,497
99	$5,769	$1,128	$4,641	$741,369
100	$5,769	$1,135	$4,634	$740,233
101	$5,769	$1,143	$4,626	$739,091
102	$5,769	$1,150	$4,619	$737,941
103	$5,769	$1,157	$4,612	$736,784
104	$5,769	$1,164	$4,605	$735,620
105	$5,769	$1,171	$4,598	$734,449
106	$5,769	$1,179	$4,590	$733,270
107	$5,769	$1,186	$4,583	$732,084
108	$5,769	$1,193	$4,576	$730,890
109	$5,769	$1,201	$4,568	$729,689
110	$5,769	$1,208	$4,561	$728,481
111	$5,769	$1,216	$4,553	$727,265
112	$5,769	$1,224	$4,545	$726,041
113	$5,769	$1,231	$4,538	$724,810
114	$5,769	$1,239	$4,530	$723,571
115	$5,769	$1,247	$4,522	$722,324
116	$5,769	$1,254	$4,515	$721,070
117	$5,769	$1,262	$4,507	$719,808
118	$5,769	$1,270	$4,499	$718,537
119	$5,769	$1,278	$4,491	$717,259
120	$5,769	$1,286	$4,483	$715,973
121	$5,769	$1,294	$4,475	$714,679
122	$5,769	$1,302	$4,467	$713,377
123	$5,769	$1,310	$4,459	$712,066
124	$5,769	$1,319	$4,450	$710,748
125	$5,769	$1,327	$4,442	$709,421
126	$5,769	$1,335	$4,434	$708,086
127	$5,769	$1,343	$4,426	$706,742
128	$5,769	$1,352	$4,417	$705,391
129	$5,769	$1,360	$4,409	$704,030
130	$5,769	$1,369	$4,400	$702,661
131	$5,769	$1,377	$4,392	$701,284
132	$5,769	$1,386	$4,383	$699,898
133	$5,769	$1,395	$4,374	$698,503
134	$5,769	$1,403	$4,366	$697,100
135	$5,769	$1,412	$4,357	$695,688
136	$5,769	$1,421	$4,348	$694,267
137	$5,769	$1,430	$4,339	$692,837
138	$5,769	$1,439	$4,330	$691,398
139	$5,769	$1,448	$4,321	$689,951
140	$5,769	$1,457	$4,312	$688,494
141	$5,769	$1,466	$4,303	$687,028
142	$5,769	$1,475	$4,294	$685,553
143	$5,769	$1,484	$4,285	$684,069
144	$5,769	$1,494	$4,275	$682,575
145	$5,769	$1,503	$4,266	$681,072
146	$5,769	$1,512	$4,257	$679,560
147	$5,769	$1,522	$4,247	$678,038
148	$5,769	$1,531	$4,238	$676,507
149	$5,769	$1,541	$4,228	$674,966
150	$5,769	$1,550	$4,219	$673,415
151	$5,769	$1,560	$4,209	$671,855
152	$5,769	$1,570	$4,199	$670,285
153	$5,769	$1,580	$4,189	$668,706
154	$5,769	$1,590	$4,179	$667,116
155	$5,769	$1,600	$4,169	$665,517
156	$5,769	$1,610	$4,159	$663,907
157	$5,769	$1,620	$4,149	$662,287
158	$5,769	$1,630	$4,139	$660,658
159	$5,769	$1,640	$4,129	$659,018
160	$5,769	$1,650	$4,119	$657,368
161	$5,769	$1,660	$4,109	$655,707
162	$5,769	$1,671	$4,098	$654,036
163	$5,769	$1,681	$4,088	$652,355
164	$5,769	$1,692	$4,077	$650,663
165	$5,769	$1,702	$4,067	$648,961
166	$5,769	$1,713	$4,056	$647,248
167	$5,769	$1,724	$4,045	$645,524
168	$5,769	$1,734	$4,035	$643,790
169	$5,769	$1,745	$4,024	$642,045
170	$5,769	$1,756	$4,013	$640,288
171	$5,769	$1,767	$4,002	$638,521
172	$5,769	$1,778	$3,991	$636,743
173	$5,769	$1,789	$3,980	$634,954
174	$5,769	$1,801	$3,968	$633,153
175	$5,769	$1,812	$3,957	$631,341
176	$5,769	$1,823	$3,946	$629,518
177	$5,769	$1,835	$3,934	$627,684
178	$5,769	$1,846	$3,923	$625,838
179	$5,769	$1,858	$3,911	$623,980
180	$5,769	$1,869	$3,900	$622,111
181	$5,769	$1,881	$3,888	$620,230
182	$5,769	$1,893	$3,876	$618,338
183	$5,769	$1,904	$3,865	$616,433
184	$5,769	$1,916	$3,853	$614,517
185	$5,769	$1,928	$3,841	$612,589
186	$5,769	$1,940	$3,829	$610,648
187	$5,769	$1,952	$3,817	$608,696
188	$5,769	$1,965	$3,804	$606,731
189	$5,769	$1,977	$3,792	$604,754
190	$5,769	$1,989	$3,780	$602,765
191	$5,769	$2,002	$3,767	$600,763
192	$5,769	$2,014	$3,755	$598,749
193	$5,769	$2,027	$3,742	$596,722
194	$5,769	$2,039	$3,730	$594,683
195	$5,769	$2,052	$3,717	$592,631
196	$5,769	$2,065	$3,704	$590,566
197	$5,769	$2,078	$3,691	$588,488
198	$5,769	$2,091	$3,678	$586,397
199	$5,769	$2,104	$3,665	$584,293
200	$5,769	$2,117	$3,652	$582,175
201	$5,769	$2,130	$3,639	$580,045
202	$5,769	$2,144	$3,625	$577,901
203	$5,769	$2,157	$3,612	$575,744
204	$5,769	$2,171	$3,598	$573,574
205	$5,769	$2,184	$3,585	$571,389
206	$5,769	$2,198	$3,571	$569,192
207	$5,769	$2,212	$3,557	$566,980
208	$5,769	$2,225	$3,544	$564,755
209	$5,769	$2,239	$3,530	$562,515
210	$5,769	$2,253	$3,516	$560,262
211	$5,769	$2,267	$3,502	$557,995
212	$5,769	$2,282	$3,487	$555,713
213	$5,769	$2,296	$3,473	$553,417
214	$5,769	$2,310	$3,459	$551,107
215	$5,769	$2,325	$3,444	$548,783
216	$5,769	$2,339	$3,430	$546,444
217	$5,769	$2,354	$3,415	$544,090
218	$5,769	$2,368	$3,401	$541,721
219	$5,769	$2,383	$3,386	$539,338
220	$5,769	$2,398	$3,371	$536,940
221	$5,769	$2,413	$3,356	$534,527
222	$5,769	$2,428	$3,341	$532,099
223	$5,769	$2,443	$3,326	$529,655
224	$5,769	$2,459	$3,310	$527,197
225	$5,769	$2,474	$3,295	$524,723
226	$5,769	$2,489	$3,280	$522,233
227	$5,769	$2,505	$3,264	$519,728
228	$5,769	$2,521	$3,248	$517,207
229	$5,769	$2,536	$3,233	$514,671
230	$5,769	$2,552	$3,217	$512,119
231	$5,769	$2,568	$3,201	$509,550
232	$5,769	$2,584	$3,185	$506,966
233	$5,769	$2,600	$3,169	$504,366
234	$5,769	$2,617	$3,152	$501,749
235	$5,769	$2,633	$3,136	$499,116
236	$5,769	$2,650	$3,119	$496,466
237	$5,769	$2,666	$3,103	$493,800
238	$5,769	$2,683	$3,086	$491,117
239	$5,769	$2,700	$3,069	$488,418
240	$5,769	$2,716	$3,053	$485,702
241	$5,769	$2,733	$3,036	$482,968
242	$5,769	$2,750	$3,019	$480,218
243	$5,769	$2,768	$3,001	$477,450
244	$5,769	$2,785	$2,984	$474,665
245	$5,769	$2,802	$2,967	$471,863
246	$5,769	$2,820	$2,949	$469,043
247	$5,769	$2,837	$2,932	$466,205
248	$5,769	$2,855	$2,914	$463,350
249	$5,769	$2,873	$2,896	$460,477
250	$5,769	$2,891	$2,878	$457,586
251	$5,769	$2,909	$2,860	$454,677
252	$5,769	$2,927	$2,842	$451,750
253	$5,769	$2,946	$2,823	$448,804
254	$5,769	$2,964	$2,805	$445,840
255	$5,769	$2,983	$2,787	$442,858
256	$5,769	$3,001	$2,768	$439,857
257	$5,769	$3,020	$2,749	$436,837
258	$5,769	$3,039	$2,730	$433,798
259	$5,769	$3,058	$2,711	$430,740
260	$5,769	$3,077	$2,692	$427,663
261	$5,769	$3,096	$2,673	$424,567
262	$5,769	$3,115	$2,654	$421,452
263	$5,769	$3,135	$2,634	$418,317
264	$5,769	$3,155	$2,614	$415,162
265	$5,769	$3,174	$2,595	$411,988
266	$5,769	$3,194	$2,575	$408,794
267	$5,769	$3,214	$2,555	$405,580
268	$5,769	$3,234	$2,535	$402,346
269	$5,769	$3,254	$2,515	$399,092
270	$5,769	$3,275	$2,494	$395,817
271	$5,769	$3,295	$2,474	$392,522
272	$5,769	$3,316	$2,453	$389,206
273	$5,769	$3,336	$2,433	$385,870
274	$5,769	$3,357	$2,412	$382,512
275	$5,769	$3,378	$2,391	$379,134
276	$5,769	$3,399	$2,370	$375,735
277	$5,769	$3,421	$2,348	$372,314
278	$5,769	$3,442	$2,327	$368,872
279	$5,769	$3,464	$2,305	$365,408
280	$5,769	$3,485	$2,284	$361,923
281	$5,769	$3,507	$2,262	$358,416
282	$5,769	$3,529	$2,240	$354,887
283	$5,769	$3,551	$2,218	$351,336
284	$5,769	$3,573	$2,196	$347,763
285	$5,769	$3,595	$2,174	$344,168
286	$5,769	$3,618	$2,151	$340,550
287	$5,769	$3,641	$2,128	$336,909
288	$5,769	$3,663	$2,106	$333,246
289	$5,769	$3,686	$2,083	$329,560
290	$5,769	$3,709	$2,060	$325,850
291	$5,769	$3,732	$2,037	$322,118
292	$5,769	$3,756	$2,013	$318,362
293	$5,769	$3,779	$1,990	$314,583
294	$5,769	$3,803	$1,966	$310,780
295	$5,769	$3,827	$1,942	$306,953
296	$5,769	$3,851	$1,918	$303,103
297	$5,769	$3,875	$1,894	$299,228
298	$5,769	$3,899	$1,870	$295,329
299	$5,769	$3,923	$1,846	$291,406
300	$5,769	$3,948	$1,821	$287,458
301	$5,769	$3,972	$1,797	$283,486
302	$5,769	$3,997	$1,772	$279,489
303	$5,769	$4,022	$1,747	$275,467
304	$5,769	$4,047	$1,722	$271,419
305	$5,769	$4,073	$1,696	$267,347
306	$5,769	$4,098	$1,671	$263,249
307	$5,769	$4,124	$1,645	$259,125
308	$5,769	$4,149	$1,620	$254,976
309	$5,769	$4,175	$1,594	$250,800
310	$5,769	$4,202	$1,568	$246,599
311	$5,769	$4,228	$1,541	$242,371
312	$5,769	$4,254	$1,515	$238,117
313	$5,769	$4,281	$1,488	$233,836
314	$5,769	$4,308	$1,461	$229,528
315	$5,769	$4,334	$1,435	$225,194
316	$5,769	$4,362	$1,407	$220,832
317	$5,769	$4,389	$1,380	$216,444
318	$5,769	$4,416	$1,353	$212,027
319	$5,769	$4,444	$1,325	$207,584
320	$5,769	$4,472	$1,297	$203,112
321	$5,769	$4,500	$1,269	$198,612
322	$5,769	$4,528	$1,241	$194,085
323	$5,769	$4,556	$1,213	$189,529
324	$5,769	$4,584	$1,185	$184,944
325	$5,769	$4,613	$1,156	$180,331
326	$5,769	$4,642	$1,127	$175,689
327	$5,769	$4,671	$1,098	$171,018
328	$5,769	$4,700	$1,069	$166,318
329	$5,769	$4,730	$1,039	$161,589
330	$5,769	$4,759	$1,010	$156,830
331	$5,769	$4,789	$980	$152,041
332	$5,769	$4,819	$950	$147,222
333	$5,769	$4,849	$920	$142,373
334	$5,769	$4,879	$890	$137,494
335	$5,769	$4,910	$859	$132,584
336	$5,769	$4,940	$829	$127,644
337	$5,769	$4,971	$798	$122,673
338	$5,769	$5,002	$767	$117,670
339	$5,769	$5,034	$735	$112,637
340	$5,769	$5,065	$704	$107,572
341	$5,769	$5,097	$672	$102,475
342	$5,769	$5,129	$640	$97,347
343	$5,769	$5,161	$608	$92,186
344	$5,769	$5,193	$576	$86,993
345	$5,769	$5,225	$544	$81,768
346	$5,769	$5,258	$511	$76,510
347	$5,769	$5,291	$478	$71,219
348	$5,769	$5,324	$445	$65,895
349	$5,769	$5,357	$412	$60,538
350	$5,769	$5,391	$378	$55,148
351	$5,769	$5,424	$345	$49,723
352	$5,769	$5,458	$311	$44,265
353	$5,769	$5,492	$277	$38,773
354	$5,769	$5,527	$242	$33,246
355	$5,769	$5,561	$208	$27,685
356	$5,769	$5,596	$173	$22,089
357	$5,769	$5,631	$138	$16,458
358	$5,769	$5,666	$103	$10,792
359	$5,769	$5,702	$67	$5,090
360	$5,769	$5,737	$32	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Attachments

Listing Provided By

Monica Osorio an agent of . Lic #3378889

© 2025 STELLAR MLS. All rights reserved. Some listings on this website are from STELLAR as of November 27, 2024 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.