274 Canaveral Beach Blvd Cape Canaveral, Florida, 32920-2616
5 bed • 4.5 bath • 15 guests
Est. $2,878/mo
Inquire about this property
Contact Agent
$280,100
Zestimate
$96,388
Annual Revenue
BNBCalc predicts this property will get $597 per night with 74% occupancy, putting it in the top 162% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 3% 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.
$52,894
Avg annual revenue
68%
Avg occupancy rate
$205
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$29,703
Profit
Revenue
$96,388
Operating Expenses
$26,210
Operating Income
$70,177
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$29,703
$151,125
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$13,125
Closing Costs
$18,000
Total
$151,125
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.65%
Cap Rate
11.69%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$31,549
Your adjusted annual income
$150,000 - $31,549 = $118,451
Taxes on $118,451 (30%)
$35,535
Your old tax bill
$45,000
Your new tax bill
$35,535
Estimated tax savings
$9,465
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:
8,276 sqft
Year built:
1985
Size:
2,804 sqft
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 413 Adams Ave | - | - | 1,280 | - | 4,792 | 1978 | $0 | - |
| 121 Madison Ave | 2 | 2 | 1,250 | - | 3,920 | 2005 | $510,000 | - |
| 7600 Ridgewood Ave | 3 | 4 | 1,903 | - | 4,792 | 1993 | $521,500 | - |
| 354 Polk Ave | - | 1 | 3,154 | - | 10,019 | 1970 | $0 | - |
| 420 Polk Ave | - | 1 | 1,776 | - | 6,098 | 1963 | $0 | - |
| 314 Fillmore Ave | - | - | 2,280 | - | 3,485 | 2022 | $0 | - |
| 230 Chandler St | 10 | 5 | 6,016 | - | 14,810 | 1981 | $1,475,000 | - |
| 8110 Canaveral Blvd | 7 | 5 | 5,092 | - | 10,019 | 1965 | $1,050,000 | - |
| 519 Washington Ave | 3 | 3 | 1,542 | - | 3,049 | 1980 | $515,000 | - |
| 616 Monroe Ave | - | - | 1,761 | - | 3,049 | 1986 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Duplex (2 Units, Any Combination)
- Stories: 2
- Lot size: 8,276 sqft
- Building area: 2,804 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Duplex
- Parcel Number: 24-37-14-51-00005.0-0010.05 01
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $216,330
- County Est. Land Value: $200,000
- Assessed Land Value: -
- County Est. Structure Value: $184,780
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/02/18 | $0 | 0% | Anita G Forget, Bonita C Forget |
Ownership
- Name: Muriel Marks
- Owner Occupied: Yes
- Owner Mailing Address: 274 Canaveral Beach Blvd, Cape Canaveral, FL 32920
- Years Owned: 74
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No