$256,971
Annual Revenue
Projected nightly rate is $1,353/night at 52% occupancy.
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 122 N Greenfield Ave | 3 | 1 | 1,344 | - | 17,472 | 1954 | $0 | - |
| 407 Belvedere Oval | 5 | 3 | 2,576 | - | 13,853 | 1969 | $305,000 | - |
| 216 S Burlingame Ave | 3 | 2 | 1,931 | - | 15,696 | 1962 | $450,000 | - |
| 817 W River Dr | 3 | 2 | 2,159 | - | 16,413 | 1956 | $420,000 | - |
| 5419 Rainbow Dr | 2 | 2 | 2,224 | - | 13,200 | 1956 | $0 | 319 |
| 8609 Grandview Dr | 2 | 2 | 1,424 | - | 10,088 | 1955 | $335,000 | - |
| 5304 Rainbow Dr | 3 | 2 | 1,425 | - | 8,190 | 1956 | $0 | - |
| 503 Broxburn Ave | 2 | 2 | 1,542 | - | 8,850 | 1957 | $415,000 | - |
| 822 East River Dr | 2 | 2 | 1,346 | - | 8,502 | 1957 | $0 | - |
| 8708 Beverly Dr | 2 | 1 | 1,350 | - | 9,100 | 1956 | $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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/20/23 | $0 | 0% | Summerna Khan, Sk Revocable Living Trust |
| 03/09/22 | $0 | 0% | Summerna Khan |
| 12/16/21 | $455,500 | 100% | Summema Khan |
| Invalid Date | $200,500 | 90% | Magan Patel, Devi M Patel |
| Invalid Date | $0 | 0% | 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