17 S Oleander Ave Daytona Beach, Florida, 32118
4 bed • 3 bath • 12 guests
Est. $2,110/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$23,839
Annual Profit
12.2%
Cap Rate
24.1%
Cash on Cash
$77,242
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $444/night at 64% occupancy.Projected nightly rate is $363/night at 63% occupancy.
Top 46% of comparables
Top 51% 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.
$85,282
Avg annual revenue
63%
Avg occupancy rate
$363
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$95k
$165k
$240k
Sign up to see the data on 40 all comparables
$23,839
Profit
Revenue
$77,242
Operating Expenses
$23,721
Operating Income
$53,520
Mortgage & Taxes
$29,681
Profit (Cash Flow)
$23,839
$98,750
Cash Investment
Down Payment
$88,000
Renos & Furnishing
$10,750
Closing Costs
$0
Total
$98,750
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.14%
Cap Rate
12.16%
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
$20,883
Deductible property tax
$4,356
Your total deduction
$21,234
Your adjusted annual income
$150,000 - $21,234 = $128,766
Taxes on $128,766 (30%)
$38,630
Your old tax bill
$45,000
Your new tax bill
$38,630
Estimated tax savings
$6,370
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:
6,750 sqft
Year built:
1912
Size:
3,188 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 6,750 sqft
- Building area: 3,188 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer
- Price per square foot: $138
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 530401140061
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $342,507
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: R. J. Longstreet Elementary School with 5/10 star rating
- Middle School: Campbell Middle School with 3/10 star rating
- High School: Mainland High School with 4/10 star rating