$58,216
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $253/night at 63% occupancy ($58,216.24). Airbtics projects $235/night at 55% occupancy ($47,207).
Top 31% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,809
Avg annual revenue
55%
Avg occupancy rate
$235
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$60k
$80k
Sign up to see the data on 10 all comparables
$10,626
Profit
Revenue
$58,216
Operating Expenses
$21,248
Operating Income
$36,968
Mortgage & Taxes
$26,342
Profit (Cash Flow)
$10,626
$98,315
Cash Investment
Down Payment
$78,100
Renos & Furnishing
$8,500
Closing Costs
$11,715
Total
$98,315
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.8%
Cap Rate
9.46%
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
$18,534
Deductible property tax
$3,866
Your total deduction
$72,409
Your adjusted annual income
$150,000 - $72,409 = $77,591
Taxes on $77,591 (30%)
$23,277
Your old tax bill
$45,000
Your new tax bill
$23,277
Estimated tax savings
$21,723
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:
8,800 sqft
Year built:
1968
Size:
2,336 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 |
|---|---|---|---|---|---|---|---|---|
| 216 Utah Ave | 3 | 2 | 1,238 | - | 11,000 | 1981 | $180,000 | 23 |
| 357 Morse Plz | 3 | 2 | 4,541 | - | 12,875 | 1980 | $0 | - |
| 214 Georgia Ave | 3 | 2 | 1,561 | - | 11,000 | 1981 | $285,000 | 47 |
| 151 Vermont Ave | 3 | 2 | 1,753 | - | 11,500 | 1978 | $299,000 | 52 |
| 326 Georgia Ave | 3 | 2 | 2,826 | - | 13,640 | 2005 | $305,000 | 20 |
| 5225 Richmond Ave | 2 | 1 | 1,416 | - | 10,824 | 1956 | $140,000 | - |
| 154 Alameda Ave | 2 | 2 | 1,291 | - | 12,400 | 1987 | $175,000 | - |
| 209 Labelle Ave | 2 | 2 | 1,152 | - | 6,011 | 1972 | $57,500 | - |
| 304 Kingston Dr | 3 | 1 | 856 | - | 7,000 | 1948 | $200,000 | 38 |
| 144 Connecticut Ave | 3 | 2 | 1,968 | - | 11,500 | 1957 | $255,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,800 sqft
- Building area: 2,336 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS-1
- Land Use: Residential
- Parcel Number: 34-43-25-00-00013.0080
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $81,722
- County Est. Land Value: $94,599
- Assessed Land Value: -
- County Est. Structure Value: $202,093
Market Estimate: $339,417
Schools
- Elementary School: Bayshore Elementary School with 5/10 star rating
- Middle School: Lehigh Acres Middle School with 3/10 star rating
- High School: Dunbar High School with 2/10 star rating