20255 Macon Ln Port Charlotte, Florida, 33952
3 bed • 2 bath • 10 guests
Est. $1,626/mo
Inquire about this property
Contact Agent
$328,200
Zestimate
Airbnb Investor Score
-$2,788
Annual Profit
5.9%
Cap Rate
-3.2%
Cash on Cash
$38,804
Annual Revenue
BNBCalc predicts this property will get $166 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 46% 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.
$41,169
Avg annual revenue
64%
Avg occupancy rate
$166
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$80k
Sign up to see the data on 40 all comparables
-$2,789
Profit
Revenue
$38,804
Operating Expenses
$18,724
Operating Income
$20,079
Mortgage & Taxes
$22,868
Profit (Cash Flow)
-$2,789
$86,470
Cash Investment
Down Payment
$67,800
Renos & Furnishing
$8,500
Closing Costs
$10,170
Total
$86,470
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.22%
Cap Rate
5.92%
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
$16,089
Deductible property tax
$3,356
Your total deduction
$37,546
Your adjusted annual income
$150,000 - $37,546 = $112,454
Taxes on $112,454 (30%)
$33,736
Your old tax bill
$45,000
Your new tax bill
$33,736
Estimated tax savings
$11,264
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:
0.46 sqft
Year built:
2002
Size:
1,636 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.46 sqft
- Building area: 1,636 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Trees/Woods
- Parking: Driveway, Garage Door Opener
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $195
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 402216182008
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $260,041
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $320,300
Schools
- Elementary School: Neil Armstrong Elementary School with 3/10 star rating
- Middle School: Murdock Middle School with 4/10 star rating
- High School: Port Charlotte High School with 4/10 star rating