11200 164th Ct N Jupiter, Florida, 33478-6145
3 bed • 2 bath • 8 guests
Est. $3,370/mo
Inquire about this property
Contact Agent
$702,600
Zestimate
$56,978
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $325/night at 48% occupancy.Projected nightly rate is $310/night at 62% occupancy.
Top 81% of comparables
Top 36% 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.
$72,249
Avg annual revenue
62%
Avg occupancy rate
$310
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$90k
$145k
$205k
Sign up to see the data on 40 all comparables
-$11,504
Profit
Revenue
$56,978
Operating Expenses
$21,087
Operating Income
$35,891
Mortgage & Taxes
$47,395
Profit (Cash Flow)
-$11,504
$170,098
Cash Investment
Down Payment
$140,520
Renos & Furnishing
$8,500
Closing Costs
$21,078
Total
$170,098
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.76%
Cap Rate
5.1%
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
$33,346
Deductible property tax
$6,956
Your total deduction
$82,283
Your adjusted annual income
$150,000 - $82,283 = $67,717
Taxes on $67,717 (30%)
$20,315
Your old tax bill
$45,000
Your new tax bill
$20,315
Estimated tax savings
$24,685
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:
54,306 sqft
Year built:
1986
Size:
1,379 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 10671 157th St N | 3 | 2 | 2,136 | - | 54,450 | 1989 | $0 | - |
| 16560 Alexander Run | 3 | 2 | 2,219 | - | 98,881 | 1982 | $757,500 | 40 |
| 16644 113th Trl N | 3 | 2 | 1,720 | - | 54,450 | 1984 | $0 | - |
| 16406 106th Ter N | 4 | 3 | 2,572 | - | 108,900 | 1986 | $1,200,000 | - |
| 11085 Sandy Run | 3 | 4 | 2,535 | - | 103,512 | 1994 | $1,267,500 | 40 |
| 12021 169th Ct N | - | 2 | 1,960 | - | 43,124 | 1990 | $0 | - |
| 11284 162nd Pl N | 4 | 3 | 3,478 | - | 108,900 | 2002 | $1,520,000 | - |
| 11234 164th Ct N | 3 | 2 | 1,605 | - | 54,306 | 1976 | $0 | - |
| 11217 169th Ct N | 4 | 3 | 2,142 | - | 108,804 | 1974 | $915,000 | - |
| 11377 162nd Pl N | 5 | 5 | 3,985 | - | 108,900 | 2018 | $2,150,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 54,306 sqft
- Building area: 1,379 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: AR
- Land Use: Residential
- Parcel Number: 00-41-41-11-00-000-5630
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $165,598
- County Est. Land Value: $255,000
- Assessed Land Value: -
- County Est. Structure Value: $189,867
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/31/23 | $635,000 | 69% | Drew Garrett Nelson |
| Invalid Date | $132,000 | 95% | Jacintha S Cauffield, Thomas D Cauffield |
Ownership
- Name: Drew Nelson
- Owner Occupied: Yes
- Owner Mailing Address: 11200 164th Ct N, Jupiter, FL 33478
- Years Owned: 13
- Home Equity: $219,000
- Mortgage Balance Remaining: $444,000
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No