$80,522
Annual Revenue
BNBCalc predicts this property will get $278 per night with 68% occupancy, putting it in the top 25% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 86% 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.
$149,619
Avg annual revenue
70%
Avg occupancy rate
$582
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$130k
$210k
$295k
Sign up to see the data on 40 all comparables
-$2,651
Profit
Revenue
$80,522
Operating Expenses
$24,148
Operating Income
$56,374
Mortgage & Taxes
$59,025
Profit (Cash Flow)
-$2,651
$209,750
Cash Investment
Down Payment
$175,000
Renos & Furnishing
$8,500
Closing Costs
$26,250
Total
$209,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.26%
Cap Rate
6.44%
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
$41,528
Deductible property tax
$8,663
Your total deduction
$90,509
Your adjusted annual income
$150,000 - $90,509 = $59,491
Taxes on $59,491 (30%)
$17,847
Your old tax bill
$45,000
Your new tax bill
$17,847
Estimated tax savings
$27,153
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:
7,405 sqft
Year built:
1961
Size:
1,999 sqft
Type:
MFR
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 1
- Lot size: 7,405 sqft
- Building area: 1,999 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 25-37-14-DD-00030.0-0021.00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $505,440
- County Est. Land Value: $190,000
- Assessed Land Value: $190,000
- County Est. Structure Value: $315,440
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/26/20 | $344,000 | 98% | Emily R Fields |
| 10/19/07 | $203,000 | 59% | Peter A Macdonald |
| 07/11/07 | $3,000 | 100% | Deutsche Bank Trust Co Americas, Ixis 2005-He3 |
| 01/05/05 | $183,000 | 174% | Robert B Keiser |
| 05/03/02 | $52,000 | 100% | Magma Trading Corp |
| 03/01/01 | $130,000 | 100% | Gary Griffin, Polly Griffin |
| 01/03/95 | $0 | 0% | Magma Trading Corp |
Ownership
- Name: Emily Fields
- Owner Occupied: Yes
- Owner Mailing Address: 265 S Orlando Ave, Cocoa Beach, FL 32931
- Years Owned: 53
- Home Equity: $545,231
- Mortgage Balance Remaining: $337,769
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No