$29,212
Annual Revenue
BNBCalc predicts this property will get $116 per night with 72% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 26% 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.
$32,766
Avg annual revenue
72%
Avg occupancy rate
$116
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
-$6,929
Profit
Revenue
$29,212
Operating Expenses
$19,344
Operating Income
$9,868
Mortgage & Taxes
$16,797
Profit (Cash Flow)
-$6,929
$65,770
Cash Investment
Down Payment
$49,800
Renos & Furnishing
$8,500
Closing Costs
$7,470
Total
$65,770
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.53%
Cap Rate
3.96%
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
$11,818
Deductible property tax
$2,465
Your total deduction
$40,536
Your adjusted annual income
$150,000 - $40,536 = $109,464
Taxes on $109,464 (30%)
$32,839
Your old tax bill
$45,000
Your new tax bill
$32,839
Estimated tax savings
$12,161
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:
1,699 sqft
Year built:
2002
Size:
1,277 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1119 Park Ridge Cir | 3 | 2 | 1,291 | - | 1,133 | 2002 | $212,500 | - |
| 1063 Park Ridge Cir | 3 | 2 | 1,291 | - | 1,133 | 2002 | $0 | 194 |
| 4743 Vero Beach Pl | 3 | 2 | 1,286 | - | 1,350 | 2004 | $140,600 | 588 |
| 4403 Great Harbor Ln | 3 | 2 | 1,694 | - | 5,489 | 2002 | $440,000 | - |
| 4408 Le Reve Ct | 4 | 3 | 1,752 | - | 1,742 | 2017 | $475,000 | - |
| 1261 Arisha Dr | 5 | 4 | 3,345 | - | 5,227 | 2019 | $610,000 | - |
| 985 Lake Berkley Dr | 5 | 3 | 2,317 | - | 5,968 | 2000 | $495,000 | - |
| 959 Lake Berkley Dr | 6 | 4 | 3,334 | - | 5,532 | 2000 | $650,000 | - |
| 4767 Ormond Beach Way | 3 | 2 | 1,286 | - | 1,350 | 2004 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Townhouse (Residential)
- Stories: 2
- Lot size: 1,699 sqft
- Building area: 1,277 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 242528375900080010
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $255,500
- County Est. Land Value: $24,500
- Assessed Land Value: $24,500
- County Est. Structure Value: $231,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/28/22 | $220,000 | 95% | Carlos Alejandro Garcia, Gabriela Delcarmen Garcia |
Ownership
- Name: Carlos Alejandro Garcia
- Owner Occupied: Yes
- Owner Mailing Address: 230 Goldenrod Ln, Kissimmee, FL 34759
- Years Owned: 33
- Home Equity: $53,000
- Mortgage Balance Remaining: $209,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No