2325 Tangerine Dr Sarasota, Florida, 34239
3 bed • 2 bath • 6 guests
Est. $12/mo
Inquire about this property
Contact Agent
$416,300
Zestimate
Airbnb Investor Score
$44,692
Annual Profit
1725.7%
Cap Rate
491.2%
Cash on Cash
$67,296
Annual Revenue
BNBCalc predicts this property will get $275 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
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.
$69,702
Avg annual revenue
67%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$44,692
Profit
Revenue
$67,296
Operating Expenses
$22,429
Operating Income
$44,868
Mortgage & Taxes
$175
Profit (Cash Flow)
$44,692
$9,098
Cash Investment
Down Payment
$520
Renos & Furnishing
$8,500
Closing Costs
$78
Total
$9,098
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
491.23%
Cap Rate
1,725.68%
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
$123
Deductible property tax
$26
Your total deduction
-$43,262
Your adjusted annual income
$150,000 - -$43,262 = $193,262
Taxes on $193,262 (30%)
$57,979
Your old tax bill
$45,000
Your new tax bill
$57,979
Estimated tax savings
-$12,979
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:
-
Year built:
-
Size:
1,607 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,607 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached, Off Street
- Amenities: Dishwasher, Microwave, Oven, Refrigerator, WD Hookup
- Price per square foot: $259
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0057060010
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $311,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $416,300
Schools
- Elementary School: Southside Elementary School with 10/10 star rating
- Middle School: Brookside Middle School with 6/10 star rating
- High School: Sarasota High School with 4/10 star rating