106 Garden Beach Ln Cape Canaveral, Florida, 32920-2634
2 bed • 2 bath • 6 guests
Est. $1,289/mo
This property is for sale!
Contact Agent
$39,972
Annual Revenue
BNBCalc predicts this property will get $122 per night with 66% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 1% 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.
$30,049
Avg annual revenue
66%
Avg occupancy rate
$122
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$30k
$40k
$50k
Sign up to see the data on 10 all comparables
$18,435
Profit
Revenue
$39,972
Operating Expenses
$18,876
Operating Income
$21,096
Mortgage & Taxes
$2,661
Profit (Cash Flow)
$18,435
$68,324
Cash Investment
Down Payment
$53,760
Renos & Furnishing
$6,500
Closing Costs
$8,064
Total
$68,324
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.98%
Cap Rate
7.84%
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
$12,758
Deductible property tax
$2,661
Your total deduction
$17,018
Your adjusted annual income
$150,000 - $17,018 = $132,982
Taxes on $132,982 (30%)
$39,895
Your old tax bill
$45,000
Your new tax bill
$39,895
Estimated tax savings
$5,105
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:
1,742 sqft
Year built:
1984
Size:
1,188 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 299 Chandler St | 2 | 2 | 1,206 | - | 4,792 | 1985 | $377,500 | 138 |
| 221 Cherie Down Ln | 2 | 2 | 1,720 | - | 2,178 | 1990 | $300,000 | - |
| 209 Canaveral Beach Blvd | 3 | 2 | 1,240 | - | 2,614 | 1965 | $363,000 | 49 |
| 258 Cherie Down Ln | 2 | 2 | 1,632 | - | 2,178 | 1989 | $400,000 | - |
| 236 Chandler St Apt D | 3 | 2 | 992 | - | 1,742 | 1983 | $185,000 | - |
| 8303 Rosalind Ave | 3 | 2 | 1,280 | - | 2,178 | 1980 | $270,000 | - |
| 218 Canaveral Beach Blvd | 3 | 2 | 936 | - | 1,307 | 1964 | $319,000 | 45 |
| 105 Garden Beach Ln | 2 | 2 | 1,188 | - | 2,178 | 1984 | $250,000 | - |
| 299 Chandler St | 2 | 2 | 1,136 | - | 2,614 | 1985 | $381,000 | - |
| 299 Chandler St | 2 | 2 | 1,148 | - | 2,178 | 1985 | $240,000 | - |
Property Details
- MLS Status: Active
- Property Use: Townhouse
- Stories: 2
- Lot size: 1,742 sqft
- Building area: 1,188 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 24-37-14-58-00000.0-0003.00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $198,380
- County Est. Land Value: $95,000
- Assessed Land Value: $95,000
- County Est. Structure Value: $103,380
Market Estimate: $318,392
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/04/19 | $205,000 | 80% | Skyhawk Fadigan |
| 07/10/15 | $110,000 | 90% | Per Ernbro, Donna L Ernbro |
Ownership
- Name: Skyhawk Fadigan
- Owner Occupied: No
- Owner Mailing Address: 841 Maple Ridge Dr, Merritt Island, Fl 32952
- Years Owned: 53
- Home Equity: $115,000
- Mortgage Balance Remaining: $164,000
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No