$54,440
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $271/night at 55% occupancy.Projected nightly rate is $258/night at 68% occupancy.
Top 83% of comparables
Top 36% 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.
$67,832
Avg annual revenue
68%
Avg occupancy rate
$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
-$7,588
Profit
Revenue
$54,440
Operating Expenses
$20,757
Operating Income
$33,682
Mortgage & Taxes
$41,270
Profit (Cash Flow)
-$7,588
$149,214
Cash Investment
Down Payment
$122,360
Renos & Furnishing
$8,500
Closing Costs
$18,354
Total
$149,214
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.08%
Cap Rate
5.5%
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
$29,037
Deductible property tax
$6,057
Your total deduction
$69,371
Your adjusted annual income
$150,000 - $69,371 = $80,629
Taxes on $80,629 (30%)
$24,189
Your old tax bill
$45,000
Your new tax bill
$24,189
Estimated tax savings
$20,811
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:
10,000 sqft
Year built:
1994
Size:
3,426 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2604 Sw 52nd Ln | 3 | 2 | 4,221 | - | 10,000 | 1990 | $770,000 | 215 |
| 5244 Sw 18th Ave | 3 | 2 | 3,203 | - | 10,000 | 1994 | $612,500 | 61 |
| 1823 Sw 51st St | 4 | 4 | 7,129 | - | 10,000 | 2018 | $1,700,000 | 200 |
| 5315 Sw 25th Pl | 3 | 2 | 3,581 | - | 10,000 | 1993 | $835,000 | 136 |
| 5203 Sw 23rd Ave | 4 | 3 | 3,127 | - | 12,720 | 2001 | $1,365,200 | 31 |
| 2233 Sw 50th St | 3 | 2 | 5,273 | - | 10,000 | 1988 | $850,000 | 73 |
| 2127 Sw 52nd St | 3 | 3 | 5,309 | - | 10,000 | 2002 | $715,000 | 70 |
| 2705 Sw 49th St | 3 | 2 | 5,066 | - | 10,000 | 2000 | $762,500 | 28 |
| 5412 Sands Blvd | 3 | 2 | 5,704 | - | 10,000 | 1998 | $825,000 | 47 |
| 2721 Sw 52nd St | 3 | 3 | 5,877 | - | 10,000 | 2013 | $1,575,000 | 69 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,000 sqft
- Building area: 3,426 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1-W
- Land Use: Residential
- Parcel Number: 16-45-23-C1-05024.0210
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $613,085
- County Est. Land Value: $482,508
- Assessed Land Value: $482,508
- County Est. Structure Value: $130,577
Market Estimate: -
Ownership
- Name: Karl Gobel
- Owner Occupied: No
- Owner Mailing Address:
- Years Owned: 358
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Tropic Isles Elementary School with 3/10 star rating
- Middle School: Diplomat Middle School with 7/10 star rating
- High School: Ida S. Baker High School with 4/10 star rating