520 Spring Ave Anna Maria, Florida, 34216
2 bed • 1 bath • 6 guests
Est. $2,638/mo

Inquire about this property
Contact Agent
$444,400
Zestimate
Airbnb Investor Score
$17,480
Annual Profit
9.9%
Cap Rate
13.2%
Cash on Cash
$101,874
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $322/night at 82% occupancy ($96,439.02). Airbtics projects $367/night at 76% occupancy ($101,873).
Top 63% of comparables
Top 48% 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.
$104,441
Avg annual revenue
76%
Avg occupancy rate
$367
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$125k
$170k
Sign up to see the data on 40 all comparables
$17,481
Profit
Revenue
$101,874
Operating Expenses
$47,298
Operating Income
$54,575
Mortgage & Taxes
$37,095
Profit (Cash Flow)
$17,481
$132,727
Cash Investment
Down Payment
$109,980
Renos & Furnishing
$6,250
Closing Costs
$16,497
Total
$132,727
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.17%
Cap Rate
9.92%
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
$26,099
Deductible property tax
$5,444
Your total deduction
$101,230
Your adjusted annual income
$150,000 - $101,230 = $48,770
Taxes on $48,770 (30%)
$14,631
Your old tax bill
$45,000
Your new tax bill
$14,631
Estimated tax savings
$30,369
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:
-
Year built:
-
Size:
-
Type:
HOME_TYPE_UNKNOWN
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: HOME_TYPE_UNKNOWN
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $356,200
Schools
- Middle School: Martha B. King Middle School with 4/10 star rating
- High School: Manatee High School with 5/10 star rating