$88,831
Annual Revenue
This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $336/night at 54% occupancy.Projected nightly rate is $363/night at 67% occupancy.
Top 57% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
-$1,567
Profit
Revenue
$88,831
Operating Expenses
$24,628
Operating Income
$64,203
Mortgage & Taxes
$65,770
Profit (Cash Flow)
-$1,567
$235,000
Cash Investment
Down Payment
$195,000
Renos & Furnishing
$10,750
Closing Costs
$29,250
Total
$235,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.66%
Cap Rate
6.58%
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
$46,275
Deductible property tax
$9,653
Your total deduction
$104,204
Your adjusted annual income
$150,000 - $104,204 = $45,796
Taxes on $45,796 (30%)
$13,739
Your old tax bill
$45,000
Your new tax bill
$13,739
Estimated tax savings
$31,261
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:
10,125 sqft
Year built:
2019
Size:
4,088 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3201 Lake Green Ct | 4 | 2 | 3,841 | - | 8,100 | 2007 | $0 | - |
| 3311 W Paul Ave | 4 | 4 | 3,181 | - | 8,100 | 2019 | $1,180,000 | - |
| 3814 W Leila Ave | 4 | 2 | 1,175 | - | 7,500 | 1954 | $316,000 | 22 |
| 2909 W Hawthorne Rd | 3 | 2 | 4,131 | - | 9,440 | 1922 | $3,863,800 | 364 |
| 3114 W Paul Ave | 3 | 2 | 1,332 | - | 7,300 | 1992 | $410,000 | 39 |
| 5310 S Crescent Dr | 3 | 2 | 4,406 | - | 8,300 | 1990 | $1,534,600 | 41 |
| 3207 W Harbor View Ave | 6 | 4 | 5,796 | - | 11,700 | 2004 | $2,023,930 | 68 |
| 3505 W Pearl Ave | 3 | 2 | 1,620 | - | 7,750 | 1952 | $654,000 | 138 |
| 3408 W Paxton Ave | 2 | 1 | 1,102 | - | 7,750 | 1951 | $402,000 | 32 |
| 3218 W Wyoming Ave | 2 | 2 | 1,104 | - | 8,100 | 1979 | $264,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,125 sqft
- Building area: 4,088 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS-60
- Land Use: Residential
- Parcel Number: A1030183ZO000002000160
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $547,960
- County Est. Land Value: $186,604
- Assessed Land Value: -
- County Est. Structure Value: $500,742
Market Estimate: $1,275,472
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/22/22 | $975,000 | 79% | Melanie Rachel Flaherty, Ryan Michael Flaherty |
| 07/16/19 | $593,450 | 97% | Sarah C Godwin, Nicholas B Cattaneo |
| 10/19/18 | $150,000 | 0% | Domain Homes Inc |
| 02/28/10 | $0 | 0% | Jersal Properties Llc |
| Invalid Date | $119,500 | 80% | Sally A Lucia |
Ownership
- Name: Melanie Rachel Flaherty
- Owner Occupied: Yes
- Owner Mailing Address: 3215 W Marlin Ave, Tampa, Fl 33611
- Years Owned: 19
- Home Equity: $216,200
- Mortgage Balance Remaining: $775,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Chiaramonte Elementary School with 4/10 star rating
- Middle School: Coleman Middle School with 9/10 star rating
- High School: Plant High School with 7/10 star rating