158 Southfields Rd Panama City Beach, Florida, 32413-3206
4 bed • 4 bath • 12 guests

Inquire about this property
Contact Justin
Owner at GatherSTR
$807,700
Zestimate
$125,178
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $441/night at 48% occupancy ($77,314.84). Airbtics projects $434/night at 56% occupancy ($88,768).
Top 71% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
$29,096
Profit
Revenue
$125,178
Operating Expenses
$38,560
Operating Income
$86,618
Mortgage & Taxes
$57,522
Profit (Cash Flow)
$29,096
$116,000
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$20,000
Closing Costs
$24,000
Total
$116,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.08%
Cap Rate
10.82%
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
$39,547
Deductible property tax
$7,920
Your total deduction
$203,403
Your adjusted annual income
$150,000 - $203,403 = -$53,403
Taxes on -$53,403 (30%)
-$16,021
Your old tax bill
$45,000
Your new tax bill
-$16,021
Estimated tax savings
$61,021
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:
1,220 sqft
Year built:
2006
Size:
2,766 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
160 Southfields Rd | 3 | 3 | 2,088 | - | 1,220 | 2006 | $729,000 | 27 |
402 Beachside Dr | 5 | 5 | 4,413 | - | 12,023 | 2001 | $6,000,000 | 584 |
156 Southfields Rd | 3 | 3 | 2,088 | - | 1,220 | 2006 | $725,000 | - |
360 Beachside Dr | 6 | 4 | 5,419 | - | 4,501 | 1992 | $2,000,000 | - |
21821 Webb St | 3 | 2 | 2,022 | - | 2,788 | 2007 | $1,500,000 | - |
328 Beachside Dr | 4 | 6 | 5,369 | - | 15,769 | 2018 | $10,700,000 | 200 |
103 Carillon Ave | 4 | 4 | 3,659 | - | 8,023 | 2020 | $0 | - |
330 Beachside Dr | 4 | 3 | 5,889 | - | 13,591 | 2004 | $0 | 355 |
505 Beachside Gdns | 2 | 2 | 988 | - | 4,356 | 2001 | $950,000 | - |
21901 Belgrade Ave | 2 | 1 | 1,884 | - | 12,632 | 1957 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Townhouse
- Stories: 3
- Lot size: 1,220 sqft
- Building area: 2,766 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: BC22
- Land Use: Residential
- Parcel Number: 36071-020-020
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $661,822
- County Est. Land Value: $43,120
- Assessed Land Value: $43,120
- County Est. Structure Value: $618,702
Market Estimate: $2,001,457