108 River Heights Dr Cocoa, Florida, 32922
4 bed • 2 bath • 12 guests
Est. $1,711/mo
Inquire about this property
Contact eduardo
$396,800
Zestimate
Airbnb Investor Score
$16,703
Annual Profit
11.4%
Cap Rate
18.0%
Cash on Cash
$62,588
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $247/night at 58% occupancy ($52,324.85). Airbtics projects $255/night at 67% occupancy ($62,401).
Top 48% of comparables
Top 41% 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.
$64,673
Avg annual revenue
67%
Avg occupancy rate
$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$110k
$155k
Sign up to see the data on 40 all comparables
$16,703
Profit
Revenue
$62,588
Operating Expenses
$21,816
Operating Income
$40,772
Mortgage & Taxes
$24,069
Profit (Cash Flow)
$16,703
$92,564
Cash Investment
Down Payment
$71,360
Renos & Furnishing
$10,500
Closing Costs
$10,704
Total
$92,564
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.04%
Cap Rate
11.42%
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
$16,934
Deductible property tax
$3,532
Your total deduction
$20,093
Your adjusted annual income
$150,000 - $20,093 = $129,907
Taxes on $129,907 (30%)
$38,972
Your old tax bill
$45,000
Your new tax bill
$38,972
Estimated tax savings
$6,028
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:
10,018 sqft
Year built:
1963
Size:
1,660 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 10,018 sqft
- Building area: 1,660 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached, Garage
- Amenities: Dishwasher, Electric Range, Electric Water Heater
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2436170100000.00046.00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $264,220
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $396,800
Schools