1752 Hopper St Niceville, Florida, 32578
3 bed • 2 bath • 9 guests
Est. $1,630/mo

Inquire about this property
Contact Agent
$339,900
Zestimate
Airbnb Investor Score
$2,261
Annual Profit
7.5%
Cap Rate
25.5%
Cash on Cash
$44,969
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $200/night at 62% occupancy ($45,290.25). Airbtics projects $216/night at 57% occupancy ($44,968).
Top 51% of comparables
Top 41% 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.
$46,342
Avg annual revenue
57%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$135k
Sign up to see the data on 40 all comparables
$22,078
Profit
Revenue
$44,969
Operating Expenses
$19,526
Operating Income
$25,443
Mortgage & Taxes
$3,365
Profit (Cash Flow)
$22,078
$76,480
Cash Investment
Down Payment
$67,980
Renos & Furnishing
$8,500
Total
$76,480
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.47%
Cap Rate
7.48%
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
$16,459
Deductible property tax
$3,365
Your total deduction
$72,580
Your adjusted annual income
$150,000 - $72,580 = $77,420
Taxes on $77,420 (30%)
$23,226
Your old tax bill
$45,000
Your new tax bill
$23,226
Estimated tax savings
$21,774
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:
8,276 sqft
Year built:
1960
Size:
1,390 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 8,276 sqft
- Building area: 1,390 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: -
- Parking: Open
- Amenities: Dishwasher, Refrigerator, Refrigerator W/IceMk, Smooth Stovetop Rnge, Electric Range, Electric Water Heater
- Price per square foot: $242
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 161S22081000050210
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $172,777
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $337,400
Schools
- Elementary School: James E Plew Elementary School with 8/10 star rating
- Middle School: C. W. Ruckel Middle School with 9/10 star rating
- High School: Niceville Senior High School with 6/10 star rating