$53,680
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 57% occupancy.Projected nightly rate is $207/night at 71% occupancy.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
$14,997
Profit
Revenue
$53,680
Operating Expenses
$20,658
Operating Income
$33,022
Mortgage & Taxes
$18,024
Profit (Cash Flow)
$14,997
$69,706
Cash Investment
Down Payment
$53,440
Renos & Furnishing
$8,250
Closing Costs
$8,016
Total
$69,706
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.51%
Cap Rate
12.35%
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
$12,682
Deductible property tax
$2,645
Your total deduction
$13,029
Your adjusted annual income
$150,000 - $13,029 = $136,971
Taxes on $136,971 (30%)
$41,091
Your old tax bill
$45,000
Your new tax bill
$41,091
Estimated tax savings
$3,909
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:
8,625 sqft
Year built:
1971
Size:
1,289 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 120 East St | 3 | 1 | 1,456 | - | 8,120 | 1940 | $142,800 | 73 |
| 244 Lake Ellen Dr | 3 | 1 | 1,472 | - | 10,050 | 1954 | $425,000 | 51 |
| 1233 Oak St | 3 | 1 | 1,313 | - | 6,850 | 1948 | $185,000 | - |
| 260 Lake Ellen Dr | 3 | 1 | 1,228 | - | 14,400 | 1961 | $250,000 | - |
| 2361 S Ronald Reagan Blvd | 2 | 1 | 676 | - | 8,436 | 1928 | $115,000 | - |
| 250 Lincoln Rd | 2 | 1 | 1,749 | - | 10,000 | 1954 | $243,000 | 109 |
| 124 Jackson St | 3 | 1 | 804 | - | 8,100 | 1954 | $171,000 | 125 |
| 1118 Orienta Ave | 3 | 2 | 1,645 | - | 14,750 | 1981 | $585,000 | 32 |
| 611 Plum Ln | 2 | 1 | 975 | - | 8,625 | 1971 | $299,900 | 28 |
| 123 Savannah Park Loop | 3 | 2 | 1,877 | - | 5,500 | 2002 | $96,513 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,625 sqft
- Building area: 1,289 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 07-21-30-503-0000-0630
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $139,905
- County Est. Land Value: $43,000
- Assessed Land Value: -
- County Est. Structure Value: $103,767
Market Estimate: $215,637
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $89,886 | 90% | Ivan G Murray |
| Invalid Date | $89,000 | 80% | Joseph B Nichols |
| Invalid Date | $57,000 | 100% | Vicki Truax |
| Invalid Date | $54,000 | 0% | Ameritrust |
| Invalid Date | $0 | 0% | Household Finance Corp Iii |
| Invalid Date | $66,000 | 95% | Henrik Libier, Erica A Libier |
Ownership
- Name: Ivan G Murray
- Owner Occupied: No
- Owner Mailing Address: 9732 Camberley Cir, Orlando, Fl 32836
- Years Owned: 244
- Home Equity: $71,450
- Mortgage Balance Remaining: $123,750
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lake Orienta Elementary School with 5/10 star rating
- Middle School: Milwee Middle School with 4/10 star rating