1131 Sailfish Ct Deale, Maryland, 20733
3 bed • 4 bath • 9 guests
Est. $2,588/mo
Inquire about this property
Contact Agent
$539,500
Zestimate
Airbnb Investor Score
$1,366
Annual Profit
7.0%
Cap Rate
1.0%
Cash on Cash
$59,126
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $482/night at 49% occupancy.Projected nightly rate is $284/night at 57% occupancy.
Top 51% of comparables
Top 31% 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.
$60,656
Avg annual revenue
57%
Avg occupancy rate
$284
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$1,366
Profit
Revenue
$59,126
Operating Expenses
$21,366
Operating Income
$37,759
Mortgage & Taxes
$36,393
Profit (Cash Flow)
$1,366
$133,085
Cash Investment
Down Payment
$107,900
Renos & Furnishing
$9,000
Closing Costs
$16,185
Total
$133,085
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.02%
Cap Rate
6.99%
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
$25,605
Deductible property tax
$5,341
Your total deduction
$53,323
Your adjusted annual income
$150,000 - $53,323 = $96,677
Taxes on $96,677 (30%)
$29,003
Your old tax bill
$45,000
Your new tax bill
$29,003
Estimated tax savings
$15,997
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:
0.29 sqft
Year built:
1989
Size:
2,230 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Heat Pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 0.29 sqft
- Building area: 2,230 sqft
- Garage: Yes
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central A/C, Ceiling Fan(s), Electric
- View: -
- Parking: Garage Faces Front, Inside Entrance, Off Site, Attached Garage
- Amenities: Electric Water Heater
- Price per square foot: $241
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 020776590022577
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $448,767
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $539,500
Schools
- Elementary School: Shady Side Elementary School with 7/10 star rating
- Middle School: Southern Middle School with 6/10 star rating
- High School: Southern High School with 6/10 star rating