15935 Nottinghill Dr Lutz, Florida, 33548
4 bed • 3 bath • 12 guests
Est. $3,381/mo
This property is for sale!
Contact
$38,657
Annual Revenue
BNBCalc predicts this property will get $255 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 36% 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.
$54,919
Avg annual revenue
63%
Avg occupancy rate
$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
-$27,605
Profit
Revenue
$38,657
Operating Expenses
$18,705
Operating Income
$19,952
Mortgage & Taxes
$47,557
Profit (Cash Flow)
-$27,605
$172,900
Cash Investment
Down Payment
$141,000
Renos & Furnishing
$10,750
Closing Costs
$21,150
Total
$172,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.96%
Cap Rate
2.83%
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
$33,460
Deductible property tax
$6,979
Your total deduction
$115,423
Your adjusted annual income
$150,000 - $115,423 = $34,577
Taxes on $34,577 (30%)
$10,373
Your old tax bill
$45,000
Your new tax bill
$10,373
Estimated tax savings
$34,627
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:
15,510 sqft
Year built:
1985
Size:
4,068 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 15,510 sqft
- Building area: 4,068 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSC-4
- Land Use: Residential
- Parcel Number: U3627180SN000002000150
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $554,765
- County Est. Land Value: $84,452
- Assessed Land Value: $84,452
- County Est. Structure Value: $470,313
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/30/24 | $529,200 | 100% | New Door Ventures Llc |
| 05/01/19 | $368,000 | 95% | James E Barnhill, Carisa Nicole Barnhill |
| 03/24/11 | $0 | 0% | Claudia E Cooperman, Jonathan Cooperman |
| 03/24/11 | $297,000 | 97% | Claudia E Cooperman, Jonathan Cooperman |
| Invalid Date | $221,000 | 90% | Brian A Calka, Joanna E Calka |
Ownership
- Name: New Door Ventures Llc
- Owner Occupied: Yes
- Owner Mailing Address: 401 E Jackson St, Tampa, FL 33548
- Years Owned: 4
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 90%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Maniscalco Elementary School with 6/10 star rating
- Middle School: Buchanan Middle School with 3/10 star rating
- High School: Gaither High School with 4/10 star rating