21231 Gulf Dr
3 bed • 3 bath • 9 guests
Est. $2,835/mo
Inquire about this property
Contact Agent
$591,000
Zestimate
Airbnb Investor Score
-$20,070
Annual Profit
3.3%
Cap Rate
-13.9%
Cash on Cash
$38,478
Annual Revenue
BNBCalc predicts this property will get $215 per night with 49% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 44% 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.
$40,490
Avg annual revenue
49%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$20,071
Profit
Revenue
$38,478
Operating Expenses
$18,682
Operating Income
$19,796
Mortgage & Taxes
$39,867
Profit (Cash Flow)
-$20,071
$144,680
Cash Investment
Down Payment
$118,200
Renos & Furnishing
$8,750
Closing Costs
$17,730
Total
$144,680
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.87%
Cap Rate
3.34%
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
$28,049
Deductible property tax
$5,851
Your total deduction
$79,828
Your adjusted annual income
$150,000 - $79,828 = $70,172
Taxes on $70,172 (30%)
$21,052
Your old tax bill
$45,000
Your new tax bill
$21,052
Estimated tax savings
$23,948
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:
4,800 sqft
Year built:
1978
Size:
1,456 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,800 sqft
- Building area: 1,456 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric, Ceiling Fan(s)
- View: Water View, Bay, Beach, Gulf View
- Parking: Attached Carport, Attached
- Amenities: Dryer Included, Refrigerator Included, Washer Included, Electric Oven, Freestanding Oven, Electric Range, Free-Standing Range, Trash Compactor, Dishwasher, Disposal, Microwave
- Price per square foot: $405
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 639300000014000
- Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves
Tax Info
- Year Assessed: 2024
- Assessed Value: $493,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $591,000
Schools