18725 Jiretz Rd Odessa, Florida, 33556
7 bed • 7.5 bath • 13 guests
Est. $95,928/mo
Inquire about this property
Contact Agent
$35,477,300
Zestimate
Airbnb Investor Score
-$1,228,632
Annual Profit
0.6%
Cap Rate
-26.6%
Cash on Cash
$154,235
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,059/night at 28% occupancy.Projected nightly rate is $621/night at 68% occupancy.
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.
$156,933
Avg annual revenue
68%
Avg occupancy rate
$621
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$165k
$280k
$410k
Sign up to see the data on 40 all comparables
-$1,228,632
Profit
Revenue
$154,235
Operating Expenses
$33,731
Operating Income
$120,505
Mortgage & Taxes
$1,349,137
Profit (Cash Flow)
-$1,228,632
$4,617,875
Cash Investment
Down Payment
$4,000,000
Renos & Furnishing
$17,875
Closing Costs
$600,000
Total
$4,617,875
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-26.6%
Cap Rate
0.6%
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
$949,221
Deductible property tax
$198,000
Your total deduction
$3,212,465
Your adjusted annual income
$150,000 - $3,212,465 = -$3,062,465
Taxes on -$3,062,465 (30%)
-$918,739
Your old tax bill
$45,000
Your new tax bill
-$918,739
Estimated tax savings
$963,739
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:
4.42 sqft
Year built:
2024
Size:
16,114 sqft
Type:
SINGLE_FAMILY
Parking:
6
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4.42 sqft
- Building area: 16,114 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Zoned
- View: Pool, Water, Lake
- Parking: Circular Driveway, Driveway, Electric Vehicle Charging Station(s), Garage Door Opener, Golf Cart Parking, Guest
- Amenities: Bar Fridge, Oven, Dishwasher, Disposal, Dryer, Gas Water Heater, Indoor Grill, Microwave, Range Hood, Refrigerator, Tankless Water Heater, Washer, Wine Refrigerator
- Price per square foot: $2,201
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: U09271700100000006200.7
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $163,625
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $35,477,300
Schools
- Elementary School: Hammond Elementary School with 9/10 star rating
- Middle School: Martinez Middle School with 9/10 star rating
- High School: Steinbrenner High School with 8/10 star rating