1496 Indian Pass Rd Port St. Joe, Florida, 32456
6 bed • 7 bath • 18 guests
Est. $9,075/mo
Inquire about this property
Contact Agent
$1,892,100
Zestimate
Airbnb Investor Score
-$8,299
Annual Profit
6.3%
Cap Rate
-1.8%
Cash on Cash
$152,891
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $786/night at 44% occupancy.Projected nightly rate is $550/night at 59% occupancy.
Top 26% of comparables
Top 26% 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.
$125,688
Avg annual revenue
59%
Avg occupancy rate
$550
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$130k
$210k
$300k
Sign up to see the data on 40 all comparables
-$8,300
Profit
Revenue
$152,891
Operating Expenses
$33,556
Operating Income
$119,335
Mortgage & Taxes
$127,635
Profit (Cash Flow)
-$8,300
$450,933
Cash Investment
Down Payment
$378,420
Renos & Furnishing
$15,750
Closing Costs
$56,763
Total
$450,933
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.84%
Cap Rate
6.3%
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
$89,801
Deductible property tax
$18,732
Your total deduction
$197,920
Your adjusted annual income
$150,000 - $197,920 = -$47,920
Taxes on -$47,920 (30%)
-$14,376
Your old tax bill
$45,000
Your new tax bill
-$14,376
Estimated tax savings
$59,376
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:
0.51 sqft
Year built:
2022
Size:
3,036 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric, Heat Pump, Zoned
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.51 sqft
- Building area: 3,036 sqft
- Garage: No
- Heating: Central, electric, heat pump, zoned
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), Heat Pump, Multi Units, Zoned
- View: Gulf
- Parking: Driveway, Other
- Amenities: Dryer, Dishwasher, Electric Range, Disposal, Microwave, Refrigerator, Tankless Water Heater, Washer
- Price per square foot: $632
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 03187027R
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,374,746
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools