$84,448
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 63% occupancy.Projected nightly rate is $421/night at 65% occupancy.
Top 68% of comparables
Top 48% 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.
$103,465
Avg annual revenue
65%
Avg occupancy rate
$421
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$95k
$145k
$200k
Sign up to see the data on 15 all comparables
$5,892
Profit
Revenue
$84,448
Operating Expenses
$24,658
Operating Income
$59,790
Mortgage & Taxes
$53,898
Profit (Cash Flow)
$5,892
$181,084
Cash Investment
Down Payment
$159,800
Renos & Furnishing
$8,500
Closing Costs
$12,784
Total
$181,084
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.25%
Cap Rate
7.48%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$56,992
Your adjusted annual income
$150,000 - $56,992 = $93,008
Taxes on $93,008 (30%)
$27,902
Your old tax bill
$45,000
Your new tax bill
$27,902
Estimated tax savings
$17,098
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:
7,466 sqft
Year built:
1978
Size:
2,096 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 66 Palamino Cir | 3 | 2 | 1,161 | - | 8,960 | 1964 | $370,000 | 70 |
| 8299 Texas Trl | 3 | 2 | 1,403 | - | 12,632 | 1989 | $265,000 | - |
| 7580 Texas Trl | 3 | 2 | 1,657 | - | 7,497 | 1987 | $600,000 | 133 |
| 471 Nw 72nd St | 3 | 2 | 1,706 | - | 8,403 | 1983 | $790,000 | 60 |
| 7110 Nw 4th Ave | 3 | 2 | 1,726 | - | 9,749 | 1984 | $735,000 | 85 |
| 41 Laredo Ln | 4 | 2 | 1,831 | - | 8,703 | 1962 | $800,000 | 72 |
| 418 Apache Ln | 4 | 3 | 2,633 | - | 7,553 | 1987 | $862,500 | 38 |
| 7641 Ne Morningside Ter | 4 | 3 | 3,485 | - | 15,237 | 1989 | $2,050,000 | 215 |
| 7751 Ne Palm Way | 4 | 5 | 3,665 | - | 19,471 | 1988 | $1,950,000 | 164 |
| 417 Oregon Ln | - | 5 | 3,047 | - | 11,252 | 1996 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,466 sqft
- Building area: 2,096 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1-D
- Land Use: Residential
- Parcel Number: 06-43-46-32-38-002-0090
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $550,325
- County Est. Land Value: $240,000
- Assessed Land Value: $240,000
- County Est. Structure Value: $310,325
Market Estimate: $529,819
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/22/22 | $830,000 | 77% | Jeffery Thomas Bonifacino |
| 10/21/20 | $448,000 | 95% | Ryan C Locicero, Julianna C Crain |
| 06/05/15 | $339,000 | 80% | Priscilla Skare |
| 08/15/12 | $227,500 | 0% | Lake Sapphire Llc |
| Invalid Date | $241,300 | 0% | Ann K Aker |
| Invalid Date | $130,000 | 0% | Thomas Cicalo, Mary Cicalo |
Ownership
- Name: Jeffery Thomas Bonifacino
- Owner Occupied: Yes
- Owner Mailing Address: 136 Oregon Ln, Boca Raton, Fl 33487
- Years Owned: 26
- Home Equity: $156,300
- Mortgage Balance Remaining: $640,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Boca Raton Community Middle School with 7/10 star rating
- High School: Boca Raton Community High School with 7/10 star rating