207 S Oleander Ave Daytona Beach, Florida, 32118
4 bed • 3.5 bath • 9 guests
Est. $1,119/mo
Inquire about this property
Contact Agent
$233,400
Zestimate
Airbnb Investor Score
$48,465
Annual Profit
27.5%
Cap Rate
75.1%
Cash on Cash
$89,529
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $586/night at 60% occupancy.Projected nightly rate is $383/night at 64% occupancy.
Top 51% 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.
$94,297
Avg annual revenue
64%
Avg occupancy rate
$383
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$100k
$175k
$255k
Sign up to see the data on 40 all comparables
$48,465
Profit
Revenue
$89,529
Operating Expenses
$25,319
Operating Income
$64,210
Mortgage & Taxes
$15,744
Profit (Cash Flow)
$48,465
$64,557
Cash Investment
Down Payment
$46,680
Renos & Furnishing
$10,875
Closing Costs
$7,002
Total
$64,557
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.07%
Cap Rate
27.51%
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
$11,077
Deductible property tax
$2,311
Your total deduction
-$23,842
Your adjusted annual income
$150,000 - -$23,842 = $173,842
Taxes on $173,842 (30%)
$52,153
Your old tax bill
$45,000
Your new tax bill
$52,153
Estimated tax savings
-$7,153
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:
2,800 sqft
Year built:
1923
Size:
2,025 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,800 sqft
- Building area: 2,025 sqft
- Garage: No
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $115
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 530907210140
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $254,690
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $233,400
Schools
- Elementary School: R. J. Longstreet Elementary School with 5/10 star rating
- Middle School: Campbell Middle School with 3/10 star rating
- High School: Mainland High School with 4/10 star rating