222 Caddy Rd Rotonda West, Florida, 33947
3 bed โข 2 bath โข 9 guests
Est. $1,631/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$8,664
Annual Profit
5.1%
Cap Rate
-18.9%
Cash on Cash
$35,502
Annual Revenue
BNBCalc predicts this property will get $162 per night with 60% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 51% 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.
$38,504
Avg annual revenue
60%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$50k
$65k
Sign up to see the data on 40 all comparables
-$8,664
Profit
Revenue
$35,502
Operating Expenses
$18,295
Operating Income
$17,206
Mortgage & Taxes
$25,871
Profit (Cash Flow)
-$8,664
$45,900
Cash Investment
Down Payment
$27,200
Renos & Furnishing
$8,500
Closing Costs
$10,200
Total
$45,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.87%
Cap Rate
5.06%
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
$18,557
Deductible property tax
$3,366
Your total deduction
$43,006
Your adjusted annual income
$150,000 - $43,006 = $106,994
Taxes on $106,994 (30%)
$32,098
Your old tax bill
$45,000
Your new tax bill
$32,098
Estimated tax savings
$12,902
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:
9,599 sqft
Year built:
1974
Size:
1,345 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,599 sqft
- Building area: 1,345 sqft
- Garage: Yes
- Heating: Electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Cooktop, Dishwasher, Dryer, Electric Water Heater, Ice Maker, Microwave, Range, Range Hood, Refrigerator, Washer
- Price per square foot: $245
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 412022476011
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $287,150
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Vineland Elementary School with 7/10 star rating
- Middle School: L. A. Ainger Middle School with 7/10 star rating
- High School: Lemon Bay High School with 5/10 star rating