31037 Dupont Blvd Dagsboro, Delaware, 19939-4439
3 bed • 2 bath • 8 guests
Est. $1,559/mo
This property is for sale!
Contact Agent
$53,998
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 56% occupancy.Projected nightly rate is $321/night at 54% occupancy.
Top 48% of comparables
Top 56% 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.
$67,225
Avg annual revenue
54%
Avg occupancy rate
$321
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$11,374
Profit
Revenue
$53,998
Operating Expenses
$20,700
Operating Income
$33,298
Mortgage & Taxes
$21,923
Profit (Cash Flow)
$11,374
$83,250
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$8,500
Closing Costs
$9,750
Total
$83,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.66%
Cap Rate
10.24%
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
$15,425
Deductible property tax
$3,217
Your total deduction
$21,996
Your adjusted annual income
$150,000 - $21,996 = $128,004
Taxes on $128,004 (30%)
$38,401
Your old tax bill
$45,000
Your new tax bill
$38,401
Estimated tax savings
$6,599
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:
43,560 sqft
Year built:
1992
Size:
1,120 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 30784 Dupont Blvd | - | - | 1,121 | - | 24,999 | 1960 | $235,000 | - |
| 32079 Dupont Blvd | 2 | 1 | 766 | - | 51,662 | 1959 | $225,000 | 62 |
| 31067 Dupont Blvd | 3 | 1 | 1,028 | - | 43,560 | 1968 | $192,500 | 46 |
| 32069 Dupont Blvd | 4 | 2 | 1,400 | - | 45,302 | 1972 | $260,000 | 89 |
| - | - | 1,032 | - | 185,566 | 1898 | $154,821 | - | |
| 30824 Dupont Blvd | - | - | 0 | - | 24,999 | - | $0 | - |
| 33378 Main St | 5 | 2 | 3,168 | - | 28,600 | 1965 | $360,000 | 145 |
| 28129 Nine Foot Rd | 4 | 0 | 1,100 | - | 34,547 | 1974 | $170,000 | - |
| 28252 Dagsboro Rd | 4 | 2 | 1,456 | - | 19,602 | 1960 | $195,000 | 48 |
| 28145 Nine Foot Rd | 3 | 1 | 0 | - | 0 | - | $145,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 43,560 sqft
- Building area: 1,120 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C-1
- Land Use: Residential
- Parcel Number: 233-10.00-10.01
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $9,800
- County Est. Land Value: $2,000
- Assessed Land Value: $1,000
- County Est. Structure Value: $17,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/22/22 | $280,000 | 67% | Kathleen Lloyd, Wayne Lloyd |
| 09/08/22 | $299,999 | 104% | Monroe Nilocharles, Michelle Nilo |
| 03/02/22 | $91,800 | 0% | 4kf Developers Llc |
| 03/02/22 | $91,800 | 0% | 4kf Developers Llc |
Ownership
- Name: Kathleen Lloyd
- Owner Occupied: No
- Owner Mailing Address: 31037 Dupont Blvd, Dagsboro, De 19939
- Years Owned: 23
- Home Equity: $4,500
- Mortgage Balance Remaining: $190,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No