$81,541
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $256/night at 66% occupancy.Projected nightly rate is $215/night at 78% occupancy.
Top 13% of comparables
Top 28% 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.
$65,530
Avg annual revenue
78%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$120k
$170k
Sign up to see the data on 40 all comparables
$21,178
Profit
Revenue
$81,541
Operating Expenses
$24,280
Operating Income
$57,260
Mortgage & Taxes
$36,083
Profit (Cash Flow)
$21,178
$136,027
Cash Investment
Down Payment
$106,980
Renos & Furnishing
$13,000
Closing Costs
$16,047
Total
$136,027
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.56%
Cap Rate
10.7%
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
$25,387
Deductible property tax
$5,296
Your total deduction
$54,462
Your adjusted annual income
$150,000 - $54,462 = $95,538
Taxes on $95,538 (30%)
$28,661
Your old tax bill
$45,000
Your new tax bill
$28,661
Estimated tax savings
$16,339
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:
2,178 sqft
Year built:
2017
Size:
2,301 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4839 Romeo Cir | 5 | 4 | 2,168 | - | 2,178 | 2017 | $570,000 | 54 |
| 5019 Windermere Ave | 4 | 3 | 1,914 | - | 2,178 | 2019 | $480,000 | 95 |
| 3117 Pequod Pl | 5 | 4 | 2,128 | - | 2,178 | 2016 | $567,500 | 63 |
| 3199 Pequod Pl | 5 | 4 | 2,128 | - | 2,178 | 2015 | $517,500 | 85 |
| 4839 Dedication St | 5 | 4 | 2,168 | - | 3,049 | 2019 | $564,000 | 40 |
| 3080 Juliet Dr | 4 | 3 | 1,914 | - | 2,178 | 2017 | $498,500 | 62 |
| 4791 Kings Castle Cir | 5 | 5 | 3,081 | - | 4,792 | 2017 | $749,000 | 55 |
| 4799 Kings Castle Cir | 5 | 5 | 3,081 | - | 4,792 | 2017 | $765,000 | 32 |
| 3086 White Horse Ct | 4 | 3 | 2,166 | - | 6,534 | 2015 | $520,000 | 47 |
| 4908 Windermere Ave | 4 | 3 | 1,914 | - | 2,178 | 2018 | $480,000 | 196 |
Property Details
- MLS Status: Active
- Property Use: Townhouse
- Stories: 2
- Lot size: 2,178 sqft
- Building area: 2,301 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 012528510100010290
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $464,400
- County Est. Land Value: $21,800
- Assessed Land Value: $21,800
- County Est. Structure Value: $442,600
Market Estimate: $544,264
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/31/23 | $540,000 | 0% | Mimb Llc |
| 02/27/17 | $327,000 | 0% | Yuroes Inc |
| 02/27/17 | $327,000 | 0% | Yuroes Inc |
Ownership
- Name: Mimb Llc
- Owner Occupied: No
- Owner Mailing Address: 6526 Old Brick Rd Ste 120, Windermere, Fl 34786
- Years Owned: 10
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Kissimmee Middle School with 3/10 star rating
- High School: Celebration High School with 5/10 star rating