$59,695
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $227/night at 72% occupancy.Projected nightly rate is $209/night at 66% occupancy.
Top 31% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,459
Avg annual revenue
66%
Avg occupancy rate
$209
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$60k
$80k
$105k
Sign up to see the data on 10 all comparables
$2,255
Profit
Revenue
$59,695
Operating Expenses
$21,440
Operating Income
$38,255
Mortgage & Taxes
$36,000
Profit (Cash Flow)
$2,255
$46,875
Cash Investment
Down Payment
$0
Renos & Furnishing
$10,875
Closing Costs
$36,000
Total
$46,875
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.81%
Cap Rate
3.18%
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
$0
Deductible property tax
$0
Your total deduction
$116,699
Your adjusted annual income
$150,000 - $116,699 = $33,301
Taxes on $33,301 (30%)
$9,990
Your old tax bill
$45,000
Your new tax bill
$9,990
Estimated tax savings
$35,010
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:
8,959 sqft
Year built:
2016
Size:
4,572 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 9955 Winnington St | 4 | 3 | 3,166 | - | 6,375 | 2018 | $1,075,000 | 145 |
| 10447 Stapeley Dr | 4 | 4 | 3,083 | - | 7,661 | 2013 | $750,000 | 48 |
| 9961 Winnington St | 3 | 3 | 2,175 | - | 7,650 | 2018 | $799,000 | 140 |
| 10859 Mobberley Cir | 5 | 4 | 3,726 | - | 10,000 | 2014 | $1,200,000 | 140 |
| 10721 Gawsworth Pt | 3 | 2 | 1,759 | - | 5,886 | 2004 | $505,000 | 64 |
| 10185 Henbury St | 5 | 5 | 4,158 | - | 5,881 | 2018 | $1,100,000 | 63 |
| 12955 Oulton Cir | 3 | 2 | 1,862 | - | 5,773 | 2005 | $542,500 | 24 |
| 13231 Winterton Ln | - | - | 0 | - | 4,800 | - | $747,500 | - |
| 13106 Weaver Ave | - | - | 0 | - | 4,800 | - | $652,300 | - |
| 13130 Weaver Ave | - | - | 0 | - | 4,800 | - | $684,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,959 sqft
- Building area: 4,572 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Residential
- Parcel Number: 29-24-31-2310-00-320
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $466,967
- County Est. Land Value: $110,000
- Assessed Land Value: -
- County Est. Structure Value: $503,469
Market Estimate: $909,331
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/27/20 | $0 | 0% | Dana P Albert, Dayana M Albert |
| 01/27/17 | $500,000 | 95% | Dana P Albert |
| 11/20/15 | $1,850,000 | 96% | Jch Eagle Creek Llc |
Ownership
- Name: Dana P Albert
- Owner Occupied: Yes
- Owner Mailing Address: 10091 Mere Pkwy, Orlando, Fl 32832
- Years Owned: 86
- Home Equity: $302,500
- Mortgage Balance Remaining: $453,200
- Financed amount: 96%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Cypress Park Elementary School with 6/10 star rating
- Middle School: Lake Nona Middle School with 8/10 star rating
- High School: Lake Nona High School with 7/10 star rating