11823 W Bayshore Dr Crystal River, Florida, 34429-9263
3 bed • 2 bath • 9 guests
Est. $2,993/mo
This property is for sale!
Contact Agent
$80,390
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $487/night at 55% occupancy.Projected nightly rate is $355/night at 62% occupancy.
Top 41% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$83,334
Avg annual revenue
62%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$140k
Sign up to see the data on 15 all comparables
$21,483
Profit
Revenue
$80,390
Operating Expenses
$24,131
Operating Income
$56,259
Mortgage & Taxes
$34,777
Profit (Cash Flow)
$21,483
$152,020
Cash Investment
Down Payment
$124,800
Renos & Furnishing
$8,500
Closing Costs
$18,720
Total
$152,020
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.13%
Cap Rate
9.01%
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
$19,646
Deductible property tax
$6,178
Your total deduction
$44,694
Your adjusted annual income
$150,000 - $44,694 = $105,306
Taxes on $105,306 (30%)
$31,592
Your old tax bill
$45,000
Your new tax bill
$31,592
Estimated tax savings
$13,408
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:
8,400 sqft
Year built:
1991
Size:
2,105 sqft
Type:
SFR
Parking:
4
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 12026 W Bayshore Dr | 3 | 2 | 3,058 | - | 15,283 | 1984 | $975,000 | 74 |
| 11725 W Bayshore Dr | 3 | 2 | 1,672 | - | 8,640 | 1973 | $300,000 | 358 |
| 11671 W Coquina Ct | 3 | 2 | 1,598 | - | 9,625 | 1980 | $410,000 | 147 |
| 11785 W Sunnybrook Ct | 3 | 2 | 1,374 | - | 8,400 | 1985 | $490,000 | - |
| 11840 W Sunnybrook Ct | 3 | 2 | 2,093 | - | 8,400 | 1985 | $630,000 | 551 |
| 11788 W Bayshore Dr | 2 | 2 | 3,324 | - | 12,392 | 1991 | $216,000 | - |
| 11830 W Coquina Ct | 3 | 2 | 1,778 | - | 8,404 | 1978 | $518,000 | 517 |
| 11764 W Coquina Ct | 3 | 2 | 1,466 | - | 8,400 | 1992 | $668,000 | - |
| 11844 W Bayshore Dr | 2 | 2 | 1,782 | - | 18,540 | 1974 | $650,000 | 63 |
| 11715 W Coquina Ct | 3 | 3 | 2,091 | - | 8,800 | 1999 | $860,000 | 42 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,400 sqft
- Building area: 2,105 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: CLR COASTAL LAKES & RVRS
- Land Use: Residential
- Parcel Number: 17E-18S-30-0010-115.0
- Flood Zone: Yes, Zone COASTAL FLOODPLAIN
Tax Info
- Year Assessed: 2023
- Assessed Value: $424,533
- County Est. Land Value: $100,000
- Assessed Land Value: $100,000
- County Est. Structure Value: $324,533
Market Estimate: $547,902
Ownership
- Name: Benny L Stofcheck
- Owner Occupied: Yes
- Owner Mailing Address: 11823 W Bayshore Dr, Crystal River, Fl 34429
- Years Owned: 401
- Home Equity: $446,100
- Mortgage Balance Remaining: $125,000
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No