$47,555
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 53% occupancy.Projected nightly rate is $186/night at 70% occupancy.
Top 61% of comparables
Top 28% 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.
$49,016
Avg annual revenue
70%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$100k
$150k
Sign up to see the data on 40 all comparables
-$2,265
Profit
Revenue
$47,555
Operating Expenses
$19,862
Operating Income
$27,693
Mortgage & Taxes
$29,958
Profit (Cash Flow)
-$2,265
$109,018
Cash Investment
Down Payment
$88,820
Renos & Furnishing
$6,875
Closing Costs
$13,323
Total
$109,018
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.07%
Cap Rate
6.23%
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
$21,077
Deductible property tax
$4,397
Your total deduction
$47,210
Your adjusted annual income
$150,000 - $47,210 = $102,790
Taxes on $102,790 (30%)
$30,837
Your old tax bill
$45,000
Your new tax bill
$30,837
Estimated tax savings
$14,163
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:
646 sqft
Year built:
2005
Size:
1,746 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5038 Tideview Cir | 2 | 3 | 1,741 | - | 647 | 2005 | $0 | - |
| 8036 Cool Breeze Dr | 2 | 3 | 1,741 | - | 688 | 2005 | $0 | - |
| 8036 Cool Breeze Dr | 2 | 3 | 1,777 | - | 688 | 2005 | $0 | 630 |
| 4102 Breakview Dr | 3 | 2 | 1,247 | - | 1,472 | 2007 | $0 | - |
| 8013 Cool Breeze Dr | 2 | 3 | 1,746 | - | 688 | 2005 | $529,800 | - |
| 5075 Tideview Cir | 2 | 3 | 1,746 | - | 646 | 2006 | $0 | - |
| 5048 Shoreway Loop | 2 | 2 | 1,823 | - | 2,621 | 2006 | $517,000 | - |
| 5038 Tideview Cir | 2 | 3 | 1,746 | - | 724 | 2005 | $0 | 354 |
| 8024 Cool Breeze Dr | 2 | 3 | 1,771 | - | 688 | 2005 | $0 | - |
| 8036 Cool Breeze Dr | 2 | 3 | 1,746 | - | 688 | 2005 | $429,000 | 4 |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: -
- Lot size: 646 sqft
- Building area: 1,746 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 06-24-29-0137-04-250
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $296,800
- County Est. Land Value: $59,360
- Assessed Land Value: $59,360
- County Est. Structure Value: $237,440
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/29/11 | $135,000 | 100% | Tks Orlando Llc |
| 01/11/06 | $353,000 | 79% | Paul A Pashby, Monica C Pashby |
Ownership
- Name: Mcfp Real Estate Llc
- Owner Occupied: No
- Owner Mailing Address: 8213 Chilton Dr, Orlando, FL 32836
- Years Owned: 159
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 79%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No