$67,497
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $400/night at 47% occupancy.Projected nightly rate is $336/night at 55% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
$45,042
Profit
Revenue
$67,497
Operating Expenses
$22,455
Operating Income
$45,042
Mortgage & Taxes
$1
Profit (Cash Flow)
$45,042
$10,252
Cash Investment
Down Payment
$2
Renos & Furnishing
$10,250
Closing Costs
$0
Total
$10,252
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
439.33%
Cap Rate
450,424.69%
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
$0
Deductible property tax
$0
Your total deduction
-$43,627
Your adjusted annual income
$150,000 - -$43,627 = $193,627
Taxes on $193,627 (30%)
$58,088
Your old tax bill
$45,000
Your new tax bill
$58,088
Estimated tax savings
-$13,088
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:
9,000 sqft
Year built:
1972
Size:
1,647 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4361 Nw 207th Dr | 3 | 1 | 1,012 | - | 10,200 | 1971 | $435,000 | 47 |
| 20401 Nw 40th Ct | 3 | 2 | 1,104 | - | 15,821 | 1972 | $450,000 | 46 |
| 19001 Nw 47th Ct | 3 | 1 | 1,012 | - | 7,500 | 1970 | $524,900 | 5 |
| 20444 Nw 44th Pl | 3 | 1 | 1,946 | - | 7,500 | 1971 | $455,000 | 49 |
| 4473 Nw 207th Dr | 3 | 2 | 1,104 | - | 9,375 | 1971 | $499,000 | 25 |
| 3601 Nw 206th St | 4 | 2 | 1,824 | - | 27,320 | 1961 | $350,000 | - |
| 4421 Nw 201st Ter | 3 | 1 | 1,282 | - | 7,500 | 1972 | $455,000 | - |
| 20345 Nw 44th Ave | 3 | 2 | 2,220 | - | 8,501 | 1972 | $540,000 | 154 |
| 3756 Nw 205th St | 3 | 1 | 1,058 | - | 7,725 | 1974 | $449,900 | 61 |
| 3733 Nw 207th Dr | 3 | 2 | 1,026 | - | 8,000 | 1974 | $425,000 | 30 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,000 sqft
- Building area: 1,647 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 0100:SINGLE FAM,GENERAL
- Land Use: Residential
- Parcel Number: 34-1132-005-0630
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2022
- Assessed Value: $267,550
- County Est. Land Value: $132,000
- Assessed Land Value: $132,000
- County Est. Structure Value: $135,550
Market Estimate: $458,783
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/15/18 | $220,000 | 40% | Montray B Dozier |
Ownership
- Name: Montray B Dozier
- Owner Occupied: Yes
- Owner Mailing Address: 4403 Nw 202nd St, Miami Gardens, Fl 33055
- Years Owned: 73
- Home Equity: $330,400
- Mortgage Balance Remaining: $90,000
- Financed amount: 40%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Skyway Elementary School with 5/10 star rating
- Middle School: Carol City Middle School with 2/10 star rating
- High School: Miami Carol City Senior High School with 2/10 star rating