30 photos
Prospect analysisArchived

11590 N Kayak Point

Asking$459,000

Inglis · Inglis, FL · 3 bd · 3 ba · 2,056 sq ft · Built 1980

Underwritten as a short-term rental

Waterfront 3-bedroom home with Gulf-access and strong short-term rental income potential in Inglis, FL.

This renovated riverfront property offers direct boating access and flexible living spaces, positioning it as a compelling STR investment with high-confidence underwriting metrics. The primary caveat is reliance on sustained demand for waterfront rentals in a niche market.

Est. ADR
$325
Est. occupancy
62%
Gross rev / mo
$6,129
Cash-on-cash
30.1%

Airfolio market estimates · 20% down · detail in the underwriting panel.

Investment thesis

This property stands out as a custom-built, recently renovated waterfront home with direct Gulf access, making it highly attractive for short-term rental guests seeking boating, fishing, and riverfront experiences. The flexible 3-bedroom, 3-bath layout, dual primary suites, and extensive outdoor living areas (balcony and screened lanai) enhance guest appeal and support premium nightly rates. Underwriting metrics indicate robust projected cash flow and a high cash-on-cash return, assuming occupancy and ADR targets are met. The main caveat is that returns are sensitive to occupancy and nightly rate assumptions in a market with limited comparable STR inventory, so ongoing demand and regulatory environment should be closely monitored.

Highlights

  • 3 bedrooms, 3 bathrooms, 2,056 sqft
  • Direct Withlacoochee River frontage with Gulf access
  • Private floating dock with power and water
  • Recent renovations including new roof (2023) and updated HVAC
  • Expansive second-story balcony and screened lanai
  • Dual primary suites for guest flexibility
  • Projected high cash-on-cash return (30.1%)
  • Listed at $459,000

Risks

STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and local ordinances should be verified for ongoing rental eligibility
Returns are sensitive to occupancy and ADR assumptions in a niche waterfront market
Older construction (1980) may require ongoing maintenance despite recent updates
Seasonal demand swings could impact income consistency
Waterfront location may increase insurance and maintenance costs

Market

Inglis, FL is a small waterfront community with appeal to boating, fishing, and nature-oriented guests. The STR strategy here is centered on unique riverfront access and proximity to the Gulf, which can command premium rates but may also limit the size of the guest pool compared to more established vacation markets. Market confidence is moderate, as the property’s features are well-aligned with local demand drivers, but the area’s STR depth is less established than major tourist destinations.

Neighborhood

The property is situated in a residential, riverfront setting with direct water access, likely appealing to guests seeking privacy, outdoor recreation, and a tranquil environment. The neighborhood’s character is defined by its waterfront lifestyle rather than walkable amenities or urban attractions. Guest appeal is strong for the target demographic, but conclusions about broader demand are moderate-confidence due to limited location-specific signals.

Underwriting notes

At a $459,000 purchase price, underwriting projects a monthly STR income of $6,129 and cash flow of $2,300, with a 30.1% expected cash-on-cash return, assuming a $325 ADR, 62% occupancy, 25% expense ratio, and 20% down payment at a 6.4% interest rate. These high-confidence figures suggest strong income potential, but are sensitive to occupancy and nightly rate performance. The property’s unique waterfront features support premium pricing, but investors should confirm demand and regulatory stability during diligence.

Sign up free to adjust these assumptions and save your own underwriting.

Figures are Airfolio market estimates modeled from listing, record, and market data, not investment advice · Analysis Aug 6, 2026.
Airfolio is a product of Trusty Labs, Inc. · CA DRE #01527508

Prospect analyses and a concierge for short-term-rental investors.

We’ll send Today’s Deal Flow twice a week — underwritten opportunities, filtered to your markets. Unsubscribe anytime.

Airfolio is a product of Trusty Labs, Inc., a licensed California real estate brokerage · CA DRE #01527508. Concierge introductions to agents, lenders, and property managers are referrals, and Trusty Labs may receive referral fees. Revenue and return figures are Airfolio market estimates from public records, listing data, and market modeling, not offers, appraisals, or investment advice. Verify all figures independently.
© 2026 Trusty Labs, Inc.
548 Market St PMB 40276, San Francisco, CA 94104-5401