Airbnb Investor Score
$3,801
Annual Profit
7.1%
Cap Rate
1.6%
Cash on Cash
$97,630
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $405/night at 66% occupancy.Projected nightly rate is $303/night at 62% occupancy.
Top 58% of comparables
Top 11% 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.
$71,437
Avg annual revenue
62%
Avg occupancy rate
$303
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$3,801
Profit
Revenue
$97,630
Operating Expenses
$26,372
Operating Income
$71,258
Mortgage & Taxes
$67,457
Profit (Cash Flow)
$3,801
$240,750
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$10,750
Closing Costs
$30,000
Total
$240,750
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.57%
Cap Rate
7.12%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$93,632
Your adjusted annual income
$150,000 - $93,632 = $56,368
Taxes on $56,368 (30%)
$16,910
Your old tax bill
$45,000
Your new tax bill
$16,910
Estimated tax savings
$28,090
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:
18,996 sqft
Year built:
1940
Size:
4,382 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7496 Lake Marsha Dr | 3 | 3 | 3,248 | - | 40,484 | 1980 | $0 | - |
| 6305 Cheryl St | 4 | 2 | 1,575 | - | 11,543 | 1972 | $395,000 | - |
| 7809 Underbrush Ln | 4 | 3 | 2,570 | - | 12,502 | 1987 | $719,000 | - |
| 7492 Lake Marsha Dr | 4 | 4 | 3,532 | - | 40,488 | 1997 | $0 | - |
| 5652 Baybrook Ave | 3 | 2 | 1,802 | - | 19,371 | 1983 | $470,000 | - |
| 5632 Pitch Pine Dr | 3 | 2 | 2,122 | - | 14,528 | 1982 | $540,000 | - |
| 7109 Wooded Village Ln | 4 | 3 | 2,359 | - | 20,989 | 1986 | $700,000 | - |
| 7306 Woodknot Ct | 4 | 3 | 3,684 | - | 25,165 | 1984 | $0 | - |
| 4342 Woodtree Ln | 4 | 3 | 2,621 | - | 24,470 | 1984 | $795,000 | - |
| 4856 Spring Run Ave | 4 | 2 | 2,144 | - | 13,099 | 1985 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 3
- Lot size: 18,996 sqft
- Building area: 4,382 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1AA
- Land Use: Residential
- Parcel Number: 13-23-28-0000-00-021
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $516,879
- County Est. Land Value: $200,000
- Assessed Land Value: -
- County Est. Structure Value: $434,338
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/10/14 | $0 | 0% | Alain Espinos, 123 Sun Trust |
| 07/19/11 | $0 | 0% | Alain Espinos, Alain Espinos Family Trust |
| 07/05/11 | $480,000 | 100% | Alain Espinos |
| 06/18/04 | $455,000 | 52% | George Patrick Brooks, Shirlene Brooks |
| Invalid Date | $290,000 | 85% | Richard G English |
| Invalid Date | $0 | 0% | Orange County Florida |
Ownership
- Name: Alain Espinos
- Owner Occupied: Yes
- Owner Mailing Address: 5117 Turkey Lake Rd, Orlando, FL 32819
- Years Owned: 130
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Middle School: Chain Of Lakes Middle School with 3/10 star rating
- High School: Cornerstone Charter Academy High School with 7/10 star rating