37 W Boyer St Tarpon Springs, Florida, 34689
3 bed • 2 bath • 9 guests
Est. $1,626/mo
Inquire about this property
Contact Agent
$338,900
Zestimate
Airbnb Investor Score
$7,453
Annual Profit
8.9%
Cap Rate
8.6%
Cash on Cash
$50,568
Annual Revenue
BNBCalc predicts this property will get $213 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 44% 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.
$52,309
Avg annual revenue
65%
Avg occupancy rate
$213
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$105k
Sign up to see the data on 40 all comparables
$7,453
Profit
Revenue
$50,568
Operating Expenses
$20,254
Operating Income
$30,314
Mortgage & Taxes
$22,861
Profit (Cash Flow)
$7,453
$86,447
Cash Investment
Down Payment
$67,780
Renos & Furnishing
$8,500
Closing Costs
$10,167
Total
$86,447
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.62%
Cap Rate
8.94%
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
$16,085
Deductible property tax
$3,355
Your total deduction
$27,294
Your adjusted annual income
$150,000 - $27,294 = $122,706
Taxes on $122,706 (30%)
$36,812
Your old tax bill
$45,000
Your new tax bill
$36,812
Estimated tax savings
$8,188
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:
6,495 sqft
Year built:
1959
Size:
1,020 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 6,495 sqft
- Building area: 1,020 sqft
- Garage: No
- Heating: Central, electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Pool
- Parking: None, On Street, Parking Pad
- Amenities: Dishwasher, Dryer, Electric Water Heater, Microwave, Range, Refrigerator, Washer
- Price per square foot: $332
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 132715323100750070
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $255,029
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $338,900
Schools
- Elementary School: Tarpon Springs Elementary School with 6/10 star rating
- Middle School: Tarpon Springs Middle School with 5/10 star rating