461 Stipe St North Fort Myers, Florida, 33903
3 bed • 2 bath • 8 guests
Est. $2,398/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$12,007
Annual Profit
9.1%
Cap Rate
9.7%
Cash on Cash
$68,286
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 67% occupancy.Projected nightly rate is $175/night at 62% occupancy.
Top 28% of comparables
Top 3% 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.
$42,334
Avg annual revenue
62%
Avg occupancy rate
$175
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
$12,007
Profit
Revenue
$68,286
Operating Expenses
$22,557
Operating Income
$45,729
Mortgage & Taxes
$33,722
Profit (Cash Flow)
$12,007
$123,477
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$8,500
Closing Costs
$14,997
Total
$123,477
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.72%
Cap Rate
9.14%
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
$23,726
Deductible property tax
$4,949
Your total deduction
$38,690
Your adjusted annual income
$150,000 - $38,690 = $111,310
Taxes on $111,310 (30%)
$33,393
Your old tax bill
$45,000
Your new tax bill
$33,393
Estimated tax savings
$11,607
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:
9,191 sqft
Year built:
1962
Size:
1,334 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,191 sqft
- Building area: 1,334 sqft
- Garage: Yes
- Heating: Central electric, heat pump
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s), Central Electric, Heat Pump, Wall Unit(s)
- View: Canal, Intersecting Canal, Water
- Parking: Circular Driveway, Driveway Paved, Load Space, Paved, Attached
- Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator/Icemaker, Self Cleaning Oven, Washer, Water Treatment Owned
- Price per square foot: $374
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1044240600000.0070
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $382,155
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Tropic Isles Elementary School with 3/10 star rating
- Middle School: Caloosa Middle School with 5/10 star rating
- High School: North Fort Myers High School with 6/10 star rating