2052 Isla Vista Ln Naples, FL, 34105
3 bed • 5 bath • 9 guests
Est. $120/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$46,120
Annual Profit
191.2%
Cap Rate
307.5%
Cash on Cash
$70,675
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 75% occupancy.Projected nightly rate is $251/night at 69% occupancy.
Top 31% of comparables
Top 38% 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.
$65,266
Avg annual revenue
69%
Avg occupancy rate
$251
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$46,121
Profit
Revenue
$70,675
Operating Expenses
$22,868
Operating Income
$47,807
Mortgage & Taxes
$1,686
Profit (Cash Flow)
$46,121
$15,000
Cash Investment
Down Payment
$5,000
Renos & Furnishing
$9,250
Closing Costs
$750
Total
$15,000
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
307.47%
Cap Rate
191.22%
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
$1,187
Deductible property tax
$247
Your total deduction
-$42,367
Your adjusted annual income
$150,000 - -$42,367 = $192,367
Taxes on $192,367 (30%)
$57,710
Your old tax bill
$45,000
Your new tax bill
$57,710
Estimated tax savings
-$12,710
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -