209 Wisteria Way
5 bed • 5 bath • 15 guests
Est. $10,076/mo

Inquire about this property
Contact Agent
$2,100,700
Zestimate
Airbnb Investor Score
-$42,186
Annual Profit
4.7%
Cap Rate
-8.5%
Cash on Cash
$130,115
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $929/night at 53% occupancy.Projected nightly rate is $584/night at 61% occupancy.
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.
$134,590
Avg annual revenue
61%
Avg occupancy rate
$584
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$135k
$240k
$350k
Sign up to see the data on 40 all comparables
-$42,187
Profit
Revenue
$130,115
Operating Expenses
$30,595
Operating Income
$99,520
Mortgage & Taxes
$141,707
Profit (Cash Flow)
-$42,187
$496,411
Cash Investment
Down Payment
$420,140
Renos & Furnishing
$13,250
Closing Costs
$63,021
Total
$496,411
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.49%
Cap Rate
4.73%
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
$99,701
Deductible property tax
$20,797
Your total deduction
$252,128
Your adjusted annual income
$150,000 - $252,128 = -$102,128
Taxes on -$102,128 (30%)
-$30,638
Your old tax bill
$45,000
Your new tax bill
-$30,638
Estimated tax savings
$75,638
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:
3,049 sqft
Year built:
2014
Size:
2,465 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 3,049 sqft
- Building area: 2,465 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: AC - 2 or More, Electric
- View: -
- Parking: Attached
- Amenities: Dryer, Microwave, Refrigerator, Gas Range, Washer, Gas Water Heater
- Price per square foot: $852
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 143S19254020000030
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,476,983
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,100,700
Schools
- Middle School: Emerald Coast Middle School with 6/10 star rating
- High School: South Walton High School with 8/10 star rating