4114 Dale Ave Naples, Florida, 34112
3 bed • 2 bath • 6 guests
Est. $2,038/mo

Inquire about this property
Contact Agent
$407,900
Zestimate
Airbnb Investor Score
-$9,732
Annual Profit
4.6%
Cap Rate
12.4%
Cash on Cash
$46,203
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $302/night at 67% occupancy ($73,903.47). Airbtics projects $238/night at 55% occupancy ($47,810).
Top 46% of comparables
Top 51% 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.
$48,462
Avg annual revenue
55%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$15,715
Profit
Revenue
$46,203
Operating Expenses
$26,663
Operating Income
$19,540
Mortgage & Taxes
$3,825
Profit (Cash Flow)
$15,715
$119,990
Cash Investment
Down Payment
$106,250
Renos & Furnishing
$13,740
Total
$119,990
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.43%
Cap Rate
4.59%
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
$22,105
Deductible property tax
$3,825
Your total deduction
$105,102
Your adjusted annual income
$150,000 - $105,102 = $44,898
Taxes on $44,898 (30%)
$13,469
Your old tax bill
$45,000
Your new tax bill
$13,469
Estimated tax savings
$31,531
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:
7,405 sqft
Year built:
1976
Size:
1,145 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,405 sqft
- Building area: 1,145 sqft
- Garage: Yes
- Heating: Central electric
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Electric
- View: Pool/Club
- Parking: Attached, Attached Carport
- Amenities: Electric Cooktop
- Price per square foot: $359
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 49481120007
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $335,204
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $411,900
Schools
- Elementary School: Avalon Elementary School with 4/10 star rating
- Middle School: Manatee Middle School with 6/10 star rating
- High School: Lely High School with 5/10 star rating