$48,570
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 61% occupancy.Projected nightly rate is $153/night at 55% occupancy.
Top 34% of comparables
Top 8% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$31,917
Avg annual revenue
55%
Avg occupancy rate
$153
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 15 all comparables
$1,593
Profit
Revenue
$48,570
Operating Expenses
$19,994
Operating Income
$28,576
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$1,593
$94,900
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$8,500
Closing Costs
$6,400
Total
$94,900
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.67%
Cap Rate
7.14%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$36,088
Your adjusted annual income
$150,000 - $36,088 = $113,912
Taxes on $113,912 (30%)
$34,174
Your old tax bill
$45,000
Your new tax bill
$34,174
Estimated tax savings
$10,826
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:
7,300 sqft
Year built:
1972
Size:
1,448 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5018 Headlee Dr | 3 | 1 | 1,124 | - | 7,807 | 1972 | $0 | - |
| 4918 Haines Cir | 3 | 2 | 1,704 | - | 8,050 | 1972 | $379,000 | 63 |
| 5908 Malcross Dr | 3 | 2 | 1,025 | - | 6,875 | 1963 | $340,000 | 51 |
| 4819 Turnbull Dr | 2 | 1 | 962 | - | 6,313 | 1963 | $310,000 | 101 |
| 4144 Gulfstream Bay Ct | 3 | 2 | 1,373 | - | 7,734 | 1988 | $0 | - |
| 5932 Sunderland Dr | 3 | 1 | 904 | - | 6,501 | 1962 | $360,000 | - |
| 4119 Gulfstream Bay Ct | 3 | 2 | 1,349 | - | 5,449 | 1989 | $270,000 | 46 |
| 4840 Darwood Dr | 3 | 2 | 1,074 | - | 7,334 | 1970 | $321,900 | 10 |
| 4853 Haines Cir | 3 | 1 | 1,015 | - | 7,300 | 1972 | $265,000 | 68 |
| 6100 Mattox St | 3 | 1 | 1,015 | - | 9,807 | 1972 | $325,000 | 31 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,300 sqft
- Building area: 1,448 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 15-23-30-1681-00-390
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $150,573
- County Est. Land Value: $70,000
- Assessed Land Value: -
- County Est. Structure Value: $131,099
Market Estimate: $299,272
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/20/17 | $175,000 | 103% | Noemi Camacho |
Ownership
- Name: Noemi Camacho
- Owner Occupied: Yes
- Owner Mailing Address: 4847 Headlee Dr, Orlando, Fl 32822
- Years Owned: 84
- Home Equity: $78,987
- Mortgage Balance Remaining: $174,913
- Financed amount: 103%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Liberty Middle School with 3/10 star rating
- High School: Colonial High School with 3/10 star rating