$82,326
Annual Revenue
BNBCalc predicts this property will get $307 per night with 52% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 13% 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.
$59,850
Avg annual revenue
52%
Avg occupancy rate
$307
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$105k
$155k
Sign up to see the data on 40 all comparables
$48,040
Profit
Revenue
$82,326
Operating Expenses
$24,382
Operating Income
$57,944
Mortgage & Taxes
$9,904
Profit (Cash Flow)
$48,040
$241,092
Cash Investment
Down Payment
$200,080
Renos & Furnishing
$11,000
Closing Costs
$30,012
Total
$241,092
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.92%
Cap Rate
5.79%
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
$47,480
Deductible property tax
$9,904
Your total deduction
$135,128
Your adjusted annual income
$150,000 - $135,128 = $14,872
Taxes on $14,872 (30%)
$4,462
Your old tax bill
$45,000
Your new tax bill
$4,462
Estimated tax savings
$40,538
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:
-
Year built:
2016
Size:
1,896 sqft
Type:
SFR
Parking:
2
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1815 Ridley Blvd | 3 | 3 | 1,896 | - | 0 | 2015 | $699,000 | - |
| 1815 Ridley Blvd | 4 | 4 | 1,896 | - | 0 | 2016 | $0 | - |
| 1070 Archer St | 3 | 3 | 1,892 | - | 0 | 2019 | $0 | - |
| 1019 Caldwell Ave | 3 | 3 | 2,442 | - | 0 | 2016 | $0 | - |
| 2010 White Ave | 3 | 2 | 2,331 | - | 6,970 | 1925 | $0 | - |
| 1603 15th Ave S | 2 | 2 | 1,794 | - | 7,841 | 1956 | $0 | - |
| 926 Acklen Ave | 4 | 3 | 2,228 | - | 0 | 2015 | $0 | - |
| 2113 Eastwood Ave | 3 | 2 | 930 | - | 6,970 | 1950 | $600,000 | - |
| 1701 Villa Pl | 3 | 2 | 2,837 | - | 8,712 | 1932 | $1,500,000 | - |
| 935 S Douglas Ave | 4 | 3 | 2,717 | - | 13,504 | 2010 | $0 | 740 |
Property Details
- MLS Status: N/A
- Property Use: Townhouse (Residential)
- Stories: 3
- Lot size: -
- Building area: 1,896 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 105-10-0J-005-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $196,640
- County Est. Land Value: $71,000
- Assessed Land Value: $28,400
- County Est. Structure Value: $420,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/02/21 | $645,000 | 75% | Alexander Vance |
| 07/18/16 | $413,490 | 100% | Himanshu Janakkumar Patel, Shital Himanshu Patel |
Ownership
- Name: Alexander Vance
- Owner Occupied: No
- Owner Mailing Address: 1324 Cloverlawn Ave, Orlando, FL 32806
- Years Owned: 40
- Home Equity: $124,250
- Mortgage Balance Remaining: $483,750
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Hillsboro High School with 4/10 star rating