14640 W Black Creek Dr Crystal River, Florida, 34429
2 bed • 2 bath • 6 guests
Est. $2,038/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$115
Annual Profit
7.4%
Cap Rate
26.1%
Cash on Cash
$51,894
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $237/night at 52% occupancy ($45,012.67). Airbtics projects $170/night at 67% occupancy ($41,601).
Top 33% of comparables
Top 28% 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.
$43,732
Avg annual revenue
67%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$100k
Sign up to see the data on 40 all comparables
$27,260
Profit
Revenue
$51,894
Operating Expenses
$20,426
Operating Income
$31,468
Mortgage & Taxes
$4,208
Profit (Cash Flow)
$27,260
$91,500
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$6,500
Total
$91,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.14%
Cap Rate
7.4%
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
$23,579
Deductible property tax
$4,208
Your total deduction
$92,859
Your adjusted annual income
$150,000 - $92,859 = $57,141
Taxes on $57,141 (30%)
$17,142
Your old tax bill
$45,000
Your new tax bill
$17,142
Estimated tax savings
$27,858
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:
9,146 sqft
Year built:
1993
Size:
912 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 9,146 sqft
- Building area: 912 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Water, Canal
- Parking: Carport
- Amenities: Dishwasher, Dryer, Range Hood, Refrigerator
- Price per square foot: $466
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16E19S100030000000360
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $292,352
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Rock Crusher Elementary School with 6/10 star rating
- Middle School: Crystal River Middle School with 3/10 star rating