$37,693
Annual Revenue
This property is projected to be in the top 32% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 65% occupancy ($35,848.69). Airbtics projects $120/night at 86% occupancy ($37,693).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
$628
Profit
Revenue
$37,693
Operating Expenses
$18,136
Operating Income
$19,557
Mortgage & Taxes
$18,929
Profit (Cash Flow)
$628
$66,000
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,500
Closing Costs
$7,500
Total
$66,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.95%
Cap Rate
7.82%
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
$14,472
Deductible property tax
$2,475
Your total deduction
$55,581
Your adjusted annual income
$150,000 - $55,581 = $94,419
Taxes on $94,419 (30%)
$28,326
Your old tax bill
$45,000
Your new tax bill
$28,326
Estimated tax savings
$16,674
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:
653 sqft
Year built:
2001
Size:
1,402 sqft
Type:
CONDO
Parking:
-
Heating:
Yes
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
8105 Coconut Palm Way | 3 | 2 | 1,268 | - | 305 | 2001 | $240,000 | - |
8102 Princess Palm Ln | 3 | 2 | 1,268 | - | 697 | 2000 | $275,000 | - |
8102 Princess Palm Ln | 3 | 2 | 1,268 | - | 697 | 2000 | $290,000 | - |
8107 Coconut Palm Way | 3 | 2 | 1,268 | - | 697 | 2001 | $276,000 | - |
8107 Coconut Palm Way | 3 | 2 | 1,268 | - | 218 | 2001 | $275,000 | - |
2302 Butterfly Palm Way | 3 | 2 | 1,402 | - | 479 | 2001 | $275,000 | - |
8101 Coconut Palm Way | 3 | 2 | 1,402 | - | 392 | 2001 | $277,000 | - |
8102 Princess Palm Ln | 2 | 2 | 1,022 | - | 174 | 2000 | $0 | 679 |
2305 Silver Palm Dr | 3 | 2 | 1,402 | - | 305 | 2001 | $250,000 | 26 |
2307 Silver Palm Dr | 3 | 2 | 1,402 | - | 348 | 2001 | $290,000 | 34 |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: 653 sqft
- Building area: 1,402 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 162527561200012060
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $216,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $216,200
Market Estimate: -
Schools
- High School: Celebration High School with 4/10 star rating