2821 Coral Way Punta Gorda, Florida, 33950
3 bed • 2 bath • 9 guests
Est. $2,734/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$2,613
Annual Profit
7.2%
Cap Rate
1.9%
Cash on Cash
$62,924
Annual Revenue
BNBCalc predicts this property will get $292 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 44% 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.
$64,361
Avg annual revenue
59%
Avg occupancy rate
$292
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$125k
Sign up to see the data on 40 all comparables
$2,614
Profit
Revenue
$62,924
Operating Expenses
$21,860
Operating Income
$41,064
Mortgage & Taxes
$38,450
Profit (Cash Flow)
$2,614
$139,600
Cash Investment
Down Payment
$114,000
Renos & Furnishing
$8,500
Closing Costs
$17,100
Total
$139,600
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.87%
Cap Rate
7.2%
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
$27,053
Deductible property tax
$5,643
Your total deduction
$55,028
Your adjusted annual income
$150,000 - $55,028 = $94,972
Taxes on $94,972 (30%)
$28,492
Your old tax bill
$45,000
Your new tax bill
$28,492
Estimated tax savings
$16,508
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:
9,599 sqft
Year built:
1973
Size:
1,748 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,599 sqft
- Building area: 1,748 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Wall/Window Unit(s)
- View: Pool, Canal
- Parking: Driveway, Garage Door Opener
- Amenities: Dishwasher, Disposal, Dryer, Electric Water Heater, Exhaust Fan, Microwave, Range, Refrigerator, Water Softener
- Price per square foot: $340
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 412211352007
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $679,344
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Sallie Jones Elementary School with 7/10 star rating
- Middle School: Punta Gorda Middle School with 4/10 star rating
- High School: Charlotte High School with 5/10 star rating