$52,763
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $233/night at 62% occupancy ($52,763.14). Airbtics projects $239/night at 65% occupancy ($56,740).
Top 66% of comparables
Top 51% 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.
$56,125
Avg annual revenue
65%
Avg occupancy rate
$239
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$27,285
Profit
Revenue
$52,763
Operating Expenses
$20,539
Operating Income
$32,224
Mortgage & Taxes
$4,939
Profit (Cash Flow)
$27,285
$110,530
Cash Investment
Down Payment
$99,780
Renos & Furnishing
$10,750
Total
$110,530
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.74%
Cap Rate
6.45%
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
$23,678
Deductible property tax
$4,939
Your total deduction
$120,173
Your adjusted annual income
$150,000 - $120,173 = $29,827
Taxes on $29,827 (30%)
$8,948
Your old tax bill
$45,000
Your new tax bill
$8,948
Estimated tax savings
$36,052
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:
1989
Size:
3,087 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 251 Shady Oaks Cir | 4 | 3 | 2,551 | - | 0 | 1989 | $0 | - |
| 240 Shady Oaks Cir | 4 | 3 | 2,610 | - | 0 | 1988 | $510,000 | - |
| 418 Woldunn Cir | 4 | 3 | 2,724 | - | 0 | 1997 | $727,000 | - |
| 3 Island Dr | 4 | 4 | 4,353 | - | 0 | 1990 | $0 | - |
| 116 Grove Hollow Ct | 3 | 2 | 1,459 | - | 0 | 1985 | $0 | - |
| 112 Grove Hollow Ct | 3 | 2 | 1,282 | - | 0 | 1986 | $0 | - |
| 333 Clermont Ave | 3 | 2 | 1,454 | - | 0 | 1974 | $0 | - |
| 211 Melissa Ct | 3 | 2 | 1,682 | - | 0 | 1976 | $0 | - |
| 303 Plum Tree Ct | 3 | 2 | 1,231 | - | 0 | 1973 | $379,000 | - |
| 114 Donna Cir | 2 | 2 | 1,040 | - | 0 | 1986 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 3,087 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 15-20-30-502-0000-1080
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $557,512
- County Est. Land Value: $135,000
- Assessed Land Value: -
- County Est. Structure Value: $422,512
Market Estimate: -
Schools
- Elementary School: Lake Mary Elementary School with 8/10 star rating
- Middle School: Greenwood Lakes Middle School with 5/10 star rating
- High School: Lake Mary High School with 5/10 star rating