355 NW 5th Ave Delray Beach, Florida, 33444-2740
4 bed • 3 bath • 8 guests
Est. $3,649/mo
This property is for sale!
Contact Agent
$151,379
Annual Revenue
BNBCalc predicts this property will get $538 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 86% of comparables
Top 21% 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.
$132,227
Avg annual revenue
66%
Avg occupancy rate
$538
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$130k
$215k
$310k
Sign up to see the data on 40 all comparables
$66,699
Profit
Revenue
$151,379
Operating Expenses
$33,359
Operating Income
$118,020
Mortgage & Taxes
$51,321
Profit (Cash Flow)
$66,699
$185,734
Cash Investment
Down Payment
$152,160
Renos & Furnishing
$10,750
Closing Costs
$22,824
Total
$185,734
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.91%
Cap Rate
15.51%
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
$36,108
Deductible property tax
$7,532
Your total deduction
$10,156
Your adjusted annual income
$150,000 - $10,156 = $139,844
Taxes on $139,844 (30%)
$41,953
Your old tax bill
$45,000
Your new tax bill
$41,953
Estimated tax savings
$3,047
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:
6,726 sqft
Year built:
1995
Size:
1,801 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,726 sqft
- Building area: 1,801 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1-A
- Land Use: Residential
- Parcel Number: 12-43-46-16-01-025-0220
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $72,310
- County Est. Land Value: $145,000
- Assessed Land Value: -
- County Est. Structure Value: $321,502
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/01/24 | $580,000 | 0% | Rs 2022 01 Llc |
| 11/06/07 | $0 | 0% | Achievement Centers Of Children |
| Invalid Date | $97,500 | 0% | Harry Coleman |
Ownership
- Name: Rs 2022 01 Llc
- Owner Occupied: No
- Owner Mailing Address: 15910 Nw 87th Ct, Hialeah, Fl 33018
- Years Owned: 6
- Home Equity: $54,400
- Mortgage Balance Remaining: $544,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Orchard View Elementary School with 5/10 star rating
- Middle School: Carver Middle School with 4/10 star rating
- High School: Atlantic High School with 3/10 star rating