Airbnb Investor Score
$6,103
Annual Profit
7.7%
Cap Rate
4.0%
Cash on Cash
$71,588
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 59% occupancy.Projected nightly rate is $158/night at 64% occupancy.
Top 33% of comparables
Top 6% 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.
$38,992
Avg annual revenue
64%
Avg occupancy rate
$158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$60k
$85k
Sign up to see the data on 40 all comparables
$6,104
Profit
Revenue
$71,588
Operating Expenses
$22,986
Operating Income
$48,601
Mortgage & Taxes
$42,498
Profit (Cash Flow)
$6,104
$153,400
Cash Investment
Down Payment
$126,000
Renos & Furnishing
$8,500
Closing Costs
$18,900
Total
$153,400
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.97%
Cap Rate
7.71%
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
$29,900
Deductible property tax
$6,237
Your total deduction
$66,325
Your adjusted annual income
$150,000 - $66,325 = $83,675
Taxes on $83,675 (30%)
$25,103
Your old tax bill
$45,000
Your new tax bill
$25,103
Estimated tax savings
$19,897
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:
31,337 sqft
Year built:
1972
Size:
3,120 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1237 N Lake Elbert Dr Ne | 3 | 3 | 2,255 | - | 25,413 | 1983 | $435,000 | - |
| 2881 Kiwi Ave | 3 | 2 | 2,313 | - | 13,207 | 2008 | $0 | - |
| 1316 5th St Ne | 3 | 1 | 1,144 | - | 16,470 | 1955 | $190,000 | - |
| 1604 17th Ter Ne | 3 | 2 | 1,288 | - | 11,173 | 2005 | $43,000 | - |
| 1358 Buckeye Trace Blvd | 3 | 2 | 1,820 | - | 8,041 | 2017 | $265,000 | - |
| 970 14th St Ne | 4 | 3 | 2,156 | - | 11,609 | 1966 | $245,000 | - |
| 350 Avenue L Ne | 2 | 1 | 792 | - | 4,953 | 1946 | $125,000 | - |
| 824 Lake Elbert Ct | 3 | 2 | 3,377 | - | 10,825 | 1972 | $0 | - |
| 1360 10th Ct Ne | 3 | 2 | 1,519 | - | 9,574 | 1966 | $180,000 | - |
| 812 Lake Elbert Ct | 3 | 2 | 1,787 | - | 10,799 | 1974 | $320,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 31,337 sqft
- Building area: 3,120 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 262822587600000060
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $222,036
- County Est. Land Value: $98,268
- Assessed Land Value: -
- County Est. Structure Value: $372,562
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/08/18 | $282,000 | 80% | Darellyn J Davis |
| 02/12/08 | $0 | 0% | Janice B Labbe |
| 08/18/06 | $0 | 0% | Janice B Williams |
| Invalid Date | $125,000 | 100% | James O Williams, Janice B Williams |
| Invalid Date | $100 | 100% | Paula Rittenberg |
| Invalid Date | $100 | 100% | Paula Rittenberg Per |
| 11/17/94 | $0 | 0% | James T Joiner, Audrey I Tennenbaum |
Ownership
- Name: Darellyn J Davis
- Owner Occupied: Yes
- Owner Mailing Address: 1181 N Lake Elbert Dr Ne, Winter Haven, FL 33881
- Years Owned: 83
- Home Equity: $239,500
- Mortgage Balance Remaining: $210,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Fred G. Garner Elementary School with 1/10 star rating
- Middle School: Denison Middle School with 2/10 star rating
- High School: Winter Haven Senior High School with 3/10 star rating