BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 319 Brentwood Dr

8 bed β€’ 7.5 bath β€’ 16 guests β€’ $1,200,000

BNB

Calc

Annual Revenue

$256,971

Profit (Cash Flow)

$154,837

Cap Rate

17.5%

Annual Revenue

$256,971

AirDNA projects $1,353/night at 52% occupancy ($256,971).

BNB Calc projects a 52% occupancy rate, $1,353 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

23.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$154,837$309,674$464,511$619,348$774,185$1,548,371$4,645,115
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Down Payment$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Property Appreciation$36,000$73,080$111,272$150,610$191,128$412,699$1,712,714
Total Return$1,390,837$1,582,754$1,775,783$1,969,959$2,165,314$3,161,071$7,557,830

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

23.6%

Cap Rate

17.49%

Return on Investment

30.21%

property-location

319 Brentwood Dr Tampa, Florida, 33617-7209

8 bed β€’ 7.5 bath β€’ 16 guests

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$590,300

Zestimate

Tampa

Guide

Zoning

Market

Guide


Laws


Market Data

$256,971

Annual Revenue


Projected nightly rate is $1,353/night at 52% occupancy.

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

$154,837

Profit

Revenue

$256,971

Operating Expenses

$47,086

Operating Income

$209,885

Mortgage & Taxes

$55,048

Profit (Cash Flow)

$154,837

$655,875

Cash Investment

Down Payment

$600,000

Renos & Furnishing

$19,875

Closing Costs

$36,000

Total

$655,875

DSCR Ratio

Strong

3.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.6%

Cap Rate

17.49%

Profit (Cummulative)

$154,837

$600,000

$19,875

$36,000

$0

Total Gain

$198,205

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$35,596

Deductible property tax

$11,880

Your total deduction

-$82,940

Your adjusted annual income

$150,000 - -$82,940 = $232,940


Taxes on $232,940 (30%)

$69,882

Your old tax bill

$45,000

Your new tax bill

$69,882


Estimated tax savings

-$24,882

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:

16,900 sqft

Year built:

1964

Size:

4,178 sqft

Type:

SFR

Parking:

2

Heating:

Central

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
122 N Greenfield Ave311,344-17,4721954$0-
407 Belvedere Oval532,576-13,8531969$305,000-
216 S Burlingame Ave321,931-15,6961962$450,000-
817 W River Dr322,159-16,4131956$420,000-
5419 Rainbow Dr222,224-13,2001956$0319
8609 Grandview Dr221,424-10,0881955$335,000-
5304 Rainbow Dr321,425-8,1901956$0-
503 Broxburn Ave221,542-8,8501957$415,000-
822 East River Dr221,346-8,5021957$0-
8708 Beverly Dr211,350-9,1001956$0-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 16,900 sqft
  • Building area: 4,178 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-10
  • Land Use: Residential
  • Parcel Number: T27281955Z000C18000100
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $181,568
  • County Est. Land Value: $106,554
  • Assessed Land Value: $106,554
  • County Est. Structure Value: $75,014
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
12/20/23$00%Summerna Khan, Sk Revocable Living Trust
03/09/22$00%Summerna Khan
12/16/21$455,500100%Summema Khan
Invalid Date$200,50090%Magan Patel, Devi M Patel
Invalid Date$00%Federal Home Loan Mortgage Corporation

Ownership

  • Name: Summerna Khan
  • Owner Occupied: No
  • Owner Mailing Address: 319 Brentwood Dr, Temple Terrace, FL 33617
  • Years Owned: 12
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: Yes
  • Foreclosure: No

Schools

  • Elementary School: Thonotosassa Elementary School with 1/10 star rating
  • Middle School: Jennings Middle School with 1/10 star rating
  • High School: Armwood High School with 2/10 star rating