1532 Indian Pass Rd Port St. Joe, Florida, 32456
3 bed • 3 bath • 8 guests
Est. $3,161/mo
This property is for sale!
Contact Agent
$96,600
Annual Revenue
BNBCalc predicts this property will get $339 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 74% of comparables
Top 8% 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.
$88,094
Avg annual revenue
67%
Avg occupancy rate
$339
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 15 all comparables
$23,207
Profit
Revenue
$96,600
Operating Expenses
$25,398
Operating Income
$71,202
Mortgage & Taxes
$47,995
Profit (Cash Flow)
$23,207
$193,270
Cash Investment
Down Payment
$164,750
Renos & Furnishing
$8,750
Closing Costs
$19,770
Total
$193,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12%
Cap Rate
10.8%
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
$36,756
Deductible property tax
$6,524
Your total deduction
-$6,160
Your adjusted annual income
$150,000 - -$6,160 = $156,160
Taxes on $156,160 (30%)
$46,848
Your old tax bill
$45,000
Your new tax bill
$46,848
Estimated tax savings
-$1,848
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:
21,780 sqft
Year built:
2010
Size:
1,344 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 112 S Higgins St | 4 | 2 | 1,608 | - | 8,233 | 1992 | $575,000 | 75 |
| 1450 Indian Pass Rd | 3 | 2 | 1,872 | - | 20,865 | 2015 | $1,211,000 | 48 |
| 196 S Oak St | 3 | 2 | 1,948 | - | 7,841 | 1995 | $550,000 | - |
| 122 S Neptune St | 3 | 1 | 640 | - | 8,451 | 1990 | $155,000 | - |
| 1511 Indian Pass Rd | 4 | 3 | 4,100 | - | 69,696 | 1999 | $850,000 | 68 |
| 2073 Apalachee Dr | 3 | 2 | 9,720 | - | 7,841 | 1999 | $925,000 | - |
| 1129 Indian Pass Rd | 3 | 2 | 9,533 | - | 161,564 | 2015 | $1,400,000 | 83 |
| 195 S Osceola St | 3 | 2 | 2,938 | - | 7,841 | 1990 | $760,000 | - |
| 2372 Indian Pass Rd | 3 | 2 | 2,720 | - | 19,210 | 2016 | $945,000 | 7 |
| 183 S Seminole St | 3 | 2 | 3,096 | - | 7,841 | 1986 | $492,500 | 32 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 21,780 sqft
- Building area: 1,344 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 03187-031R
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $169,620
- County Est. Land Value: $135,000
- Assessed Land Value: $135,000
- County Est. Structure Value: $34,620
Market Estimate: -
Ownership
- Name: 1530 Indian Pass Rd Llc
- Owner Occupied: No
- Owner Mailing Address: 433 Cape San Blas Rd, Port St Joe, Fl 32456
- Years Owned: 49
- Home Equity: -
- Mortgage Balance Remaining: $10,083,750
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No