1009 Indian River Dr Sebastian, FL, 32958
4 bed • 4 bath • 12 guests
Est. $9,353/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$44,496
Annual Profit
4.5%
Cap Rate
-9.7%
Cash on Cash
$115,775
Annual Revenue
BNBCalc predicts this property will get $343 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,973
Avg annual revenue
59%
Avg occupancy rate
$343
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$75k
$130k
$190k
Sign up to see the data on 40 all comparables
-$44,497
Profit
Revenue
$115,775
Operating Expenses
$28,731
Operating Income
$87,044
Mortgage & Taxes
$131,541
Profit (Cash Flow)
-$44,497
$459,500
Cash Investment
Down Payment
$390,000
Renos & Furnishing
$11,000
Closing Costs
$58,500
Total
$459,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.68%
Cap Rate
4.46%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$92,549
Deductible property tax
$19,305
Your total deduction
$144,927
Your adjusted annual income
$150,000 - $144,927 = $5,073
Taxes on $5,073 (30%)
$1,522
Your old tax bill
$45,000
Your new tax bill
$1,522
Estimated tax savings
$43,478
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
33,977 sqft
Year built:
1999
Size:
3,522 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1026 Indian River Dr | 3 | 3 | 1,855 | - | 56,628 | 1955 | $750,000 | - |
| 941 Louisiana Ave | 2 | 1 | 740 | - | 16,117 | 1920 | $175,000 | - |
| 1065 Louisiana Ave | 2 | 1 | 960 | - | 7,405 | 1920 | $410,000 | - |
| 1061 Louisiana Ave | 2 | 1 | 1,064 | - | 26,136 | 1920 | $200,000 | 138 |
| 916 Louisiana Ave | 2 | 1 | 670 | - | 8,276 | 1946 | $0 | - |
| 405 Briarcliff Cir | 3 | 2 | 1,500 | - | 6,098 | 2014 | $382,500 | 53 |
| 141 Easy St | 3 | 2 | 1,808 | - | 13,504 | 1980 | $233,200 | 50 |
| 402 Azine Ter | 3 | 2 | 1,931 | - | 12,632 | 1991 | $445,000 | 32 |
| 145 Briarcliff Cir | 3 | 2 | 1,537 | - | 6,098 | 2012 | $350,000 | 31 |
| 460 Arbor St | 3 | 2 | 1,773 | - | 11,326 | 2005 | $350,000 | 45 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 33,977 sqft
- Building area: 3,522 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RM-8
- Land Use: Residential
- Parcel Number: 31-39-06-00000-0050-00020.2
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $867,667
- County Est. Land Value: $532,789
- Assessed Land Value: $532,789
- County Est. Structure Value: $334,878
Market Estimate: $615,536
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/18/21 | $462,500 | 54% | R Scott Hayes, Erica Hayes |
| 11/13/18 | $220,300 | 0% | John N Taylor Jr. |
| 12/30/11 | $487,600 | 0% | Taylor,John N Jr |
Ownership
- Name: R Scott Hayes
- Owner Occupied: No
- Owner Mailing Address: 15 Yard Ave, Farmingdale, Nj 07727
- Years Owned: 38
- Home Equity: $670,600
- Mortgage Balance Remaining: $250,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No