$47,675
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 57% occupancy.Projected nightly rate is $193/night at 67% occupancy.
Top 81% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$50,557
Avg annual revenue
67%
Avg occupancy rate
$193
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$50k
$65k
$85k
Sign up to see the data on 10 all comparables
-$1,209
Profit
Revenue
$47,675
Operating Expenses
$19,878
Operating Income
$27,798
Mortgage & Taxes
$29,006
Profit (Cash Flow)
-$1,209
$105,525
Cash Investment
Down Payment
$86,000
Renos & Furnishing
$6,625
Closing Costs
$12,900
Total
$105,525
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.14%
Cap Rate
6.46%
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
$20,408
Deductible property tax
$4,257
Your total deduction
-$2,218
Your adjusted annual income
$150,000 - -$2,218 = $152,218
Taxes on $152,218 (30%)
$45,665
Your old tax bill
$45,000
Your new tax bill
$45,665
Estimated tax savings
-$665
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:
69,708 sqft
Year built:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Residential - Vacant Land
- Stories: 0
- Lot size: 69,708 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Residential
- Parcel Number: 06-24-29-8887-00-013
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $100
- County Est. Land Value: $100
- Assessed Land Value: $100
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Vista Cay At Harbor Square Condomini
- Owner Occupied: No
- Owner Mailing Address: 7557 W Sand Lake Rd # 131, Orlando, Fl 32819
- Years Owned: 86
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Tangelo Park Elementary School with 2/10 star rating
- Middle School: Westridge Middle School with 2/10 star rating
- High School: Freedom High School with 4/10 star rating