411 Poinsettia Rd Melbourne Beach, Florida, 32951-2133
4 bed • 2 bath • 8 guests
Est. $1,919/mo
Inquire about this property
Contact Agent
$594,900
Zestimate
$83,203
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $414/night at 66% occupancy.Projected nightly rate is $335/night at 68% occupancy.
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.
$86,120
Avg annual revenue
68%
Avg occupancy rate
$335
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$125k
$175k
Sign up to see the data on 40 all comparables
$31,724
Profit
Revenue
$83,203
Operating Expenses
$24,496
Operating Income
$58,706
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$31,724
$102,500
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$10,500
Closing Costs
$12,000
Total
$102,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.94%
Cap Rate
14.67%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$9,353
Your adjusted annual income
$150,000 - $9,353 = $140,647
Taxes on $140,647 (30%)
$42,194
Your old tax bill
$45,000
Your new tax bill
$42,194
Estimated tax savings
$2,806
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:
13,939 sqft
Year built:
1958
Size:
2,132 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 414 Poinsettia Rd | 3 | 2 | 2,035 | - | 16,117 | 1963 | $690,000 | - |
| 401 Surf Rd | 3 | 2 | 1,796 | - | 11,326 | 1981 | $740,000 | - |
| 100 Ormond Dr | 3 | 2 | 1,821 | - | 1,307 | 1998 | $565,000 | - |
| 100 Riverside Dr | 4 | 3 | 4,120 | - | 35,719 | 1966 | $475,000 | - |
| 503 Shannon Ave | 3 | 2 | 2,095 | - | 18,731 | 1964 | $0 | - |
| 313 Banyan Way | 3 | 2 | 1,675 | - | 12,197 | 1982 | $536,000 | - |
| 403 Poinsettia Rd | 4 | 4 | 3,301 | - | 13,504 | 2020 | $0 | - |
| 502 Harland Ave | 3 | 2 | 2,231 | - | 14,810 | 1963 | $475,000 | - |
| 608 Shannon Ave | 3 | 2 | 2,086 | - | 13,068 | 1969 | $0 | - |
| 602 Jasmine Dr | 3 | 2 | 2,037 | - | 12,197 | 1970 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 13,939 sqft
- Building area: 2,132 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 28-38-06-75-00007.0-0006.00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $487,790
- County Est. Land Value: $330,000
- Assessed Land Value: -
- County Est. Structure Value: $168,250
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/04/22 | $0 | 0% | Samantha Austin |
| 03/01/21 | $400,000 | 80% | Samantha Austin, Cody Austin |
| 07/14/03 | $189,000 | 100% | Paul W Carpenter |
| 07/14/03 | $210,000 | 80% | Kevin J Beaugez, Barbara Beaugez |
| 07/12/01 | $146,000 | 93% | Keith J Moore, Patricia M Moore |
Ownership
- Name: Samantha Austin
- Owner Occupied: Yes
- Owner Mailing Address: 411 Poinsettia Rd, Melbourne Beach, FL 32951
- Years Owned: 24
- Home Equity: $368,000
- Mortgage Balance Remaining: $320,000
- Financed amount: 93%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No