13999 Gulf Blvd 406 Madeira Beach, Florida, 33708-2677
2 bed • 2 bath • 6 guests
Est. $3,118/mo

Inquire about this property
Contact Agent
$438,200
Zestimate
$56,978
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 65% occupancy.Projected nightly rate is $206/night at 79% occupancy.
Top 81% 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.
$60,136
Avg annual revenue
79%
Avg occupancy rate
$206
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
-$7,956
Profit
Revenue
$56,978
Operating Expenses
$21,087
Operating Income
$35,891
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$7,956
$156,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$6,500
Closing Costs
$19,500
Total
$156,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.1%
Cap Rate
5.52%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$73,247
Your adjusted annual income
$150,000 - $73,247 = $76,753
Taxes on $76,753 (30%)
$23,026
Your old tax bill
$45,000
Your new tax bill
$23,026
Estimated tax savings
$21,974
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:
-
Year built:
2006
Size:
1,842 sqft
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Hotel
- Stories: 1
- Lot size: -
- Building area: 1,842 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Commercial
- Parcel Number: 15-31-15-82720-000-5010
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $700,260
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $700,260
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
05/06/21 | $625,000 | 0% | Nicholas M Gordon, Holly A Gordon |
01/25/12 | $0 | 0% | Branch Bk & Trust Co |
Ownership
- Name: Nicholas M Gordon
- Owner Occupied: No
- Owner Mailing Address: 17413 Equestrian Trl, Odessa, Fl 33556
- Years Owned: 38
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Seminole Middle School with 4/10 star rating
- High School: Seminole High School with 4/10 star rating