4817 Italy Ave North Port, Florida, 34288-8103
4 bed • 2 bath • 12 guests
Est. $1,524/mo
Inquire about this property
Contact Agent
$317,800
Zestimate
$54,392
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 51% occupancy.Projected nightly rate is $271/night at 48% occupancy.
Top 41% of comparables
Top 21% 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.
$49,506
Avg annual revenue
48%
Avg occupancy rate
$271
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$70k
$100k
Sign up to see the data on 10 all comparables
$12,203
Profit
Revenue
$54,392
Operating Expenses
$20,751
Operating Income
$33,641
Mortgage & Taxes
$21,438
Profit (Cash Flow)
$12,203
$83,594
Cash Investment
Down Payment
$63,560
Renos & Furnishing
$10,500
Closing Costs
$9,534
Total
$83,594
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.59%
Cap Rate
10.58%
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
$15,083
Deductible property tax
$3,146
Your total deduction
$32,128
Your adjusted annual income
$150,000 - $32,128 = $117,872
Taxes on $117,872 (30%)
$35,361
Your old tax bill
$45,000
Your new tax bill
$35,361
Estimated tax savings
$9,639
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:
10,000 sqft
Year built:
1995
Size:
2,426 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2763 S San Mateo Dr | 3 | 2 | 1,643 | - | 9,999 | 1996 | $311,000 | 34 |
| 2663 Atwater Dr | 3 | 2 | 1,715 | - | 10,552 | 2023 | $415,000 | 176 |
| 4648 Adderton Ave | 3 | 2 | 1,186 | - | 10,000 | 2007 | $230,000 | 70 |
| 5698 Douglas Rd | 3 | 2 | 1,436 | - | 10,000 | 2006 | $282,000 | 41 |
| 2150 Littlefield Ln | 3 | 2 | 1,523 | - | 14,160 | 2007 | $309,000 | 130 |
| 1238 Breen Ave | 3 | 2 | 0 | - | 10,000 | - | $335,000 | 59 |
| 2430 Hanford Ln | 3 | 2 | 1,863 | - | 10,000 | 2021 | $406,000 | 113 |
| 2582 Jarvis St | 3 | 2 | 1,812 | - | 10,000 | 2019 | $126,000 | - |
| 1364 S San Mateo Dr | - | - | 0 | - | 10,000 | - | $348,000 | - |
| 5545 Centro Ave | - | - | 0 | - | 10,000 | - | $216,277 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,000 sqft
- Building area: 2,426 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RSF2
- Land Use: Residential
- Parcel Number: 1135-10-1805
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $274,100
- County Est. Land Value: $19,900
- Assessed Land Value: $19,900
- County Est. Structure Value: $254,200
Market Estimate: $319,447
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/27/14 | $130,000 | 97% | Amanda C Chambers |
| Invalid Date | $115,000 | 85% | Gemma Pryce |
Ownership
- Name: Amanda C Chambers
- Owner Occupied: Yes
- Owner Mailing Address: 4817 Italy Ave, North Port, Fl 34288
- Years Owned: 121
- Home Equity: $95,600
- Mortgage Balance Remaining: $225,000
- Financed amount: 85%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No