$51,748
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $253/night at 56% occupancy.Projected nightly rate is $195/night at 69% occupancy.
Top 83% of comparables
Top 16% 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.
$52,053
Avg annual revenue
69%
Avg occupancy rate
$195
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$5,437
Profit
Revenue
$51,748
Operating Expenses
$20,407
Operating Income
$31,341
Mortgage & Taxes
$25,903
Profit (Cash Flow)
$5,437
$98,945
Cash Investment
Down Payment
$76,800
Renos & Furnishing
$10,625
Closing Costs
$11,520
Total
$98,945
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.49%
Cap Rate
8.16%
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
$18,225
Deductible property tax
$3,802
Your total deduction
$35,269
Your adjusted annual income
$150,000 - $35,269 = $114,731
Taxes on $114,731 (30%)
$34,419
Your old tax bill
$45,000
Your new tax bill
$34,419
Estimated tax savings
$10,581
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:
4,822 sqft
Year built:
1997
Size:
2,179 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 518 Flower Fields Ln | 4 | 2 | 1,929 | - | 6,106 | 2006 | $481,000 | 52 |
| 622 Colorado Woods Ct | 4 | 2 | 1,781 | - | 7,598 | 1989 | $415,000 | 54 |
| 1766 Portofino Meadows Blvd | 3 | 2 | 1,870 | - | 1,530 | 2017 | $374,500 | 55 |
| 1112 Lucaya Cir | 3 | 2 | 1,109 | - | 3,224 | 1992 | $295,000 | 39 |
| 14740 Laguna Beach Cir | 3 | 2 | 1,370 | - | 2,002 | 1995 | $295,000 | 76 |
| 253 Chicago Woods Cir | 3 | 2 | 1,503 | - | 6,687 | 1988 | $400,000 | 59 |
| 13025 Philadelphia Woods Ln | 3 | 2 | 1,388 | - | 6,707 | 1988 | $0 | - |
| 13329 Laver Ln | 3 | 2 | 1,108 | - | 3,094 | 1991 | $250,000 | - |
| 741 Windrose Dr | 6 | 4 | 3,514 | - | 5,601 | 2006 | $540,000 | 261 |
| 13418 Summerton Dr | 4 | 2 | 1,203 | - | 2,878 | 1997 | $295,000 | 136 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 4,822 sqft
- Building area: 2,179 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Residential
- Parcel Number: 25-24-29-3205-94-150
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $112,079
- County Est. Land Value: $85,000
- Assessed Land Value: -
- County Est. Structure Value: $217,001
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $112,800 | 82% | Dereck S Joseph, Sharon Joseph |
Ownership
- Name: Dereck S Joseph
- Owner Occupied: No
- Owner Mailing Address: 13241 Greenpointe Dr, Orlando, Fl 32824
- Years Owned: 325
- Home Equity: $81,600
- Mortgage Balance Remaining: $130,000
- Financed amount: 82%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Meadow Woods Elementary School with 4/10 star rating
- Middle School: Meadow Woods Middle School with 4/10 star rating
- High School: Cypress Creek High School with 4/10 star rating