$39,680
Annual Revenue
BNBCalc predicts this property will get $162 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$45,358
Avg annual revenue
73%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$35k
$50k
$65k
Sign up to see the data on 10 all comparables
-$5,466
Profit
Revenue
$39,680
Operating Expenses
$18,838
Operating Income
$20,842
Mortgage & Taxes
$26,308
Profit (Cash Flow)
-$5,466
$100,450
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$10,750
Closing Costs
$11,700
Total
$100,450
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.44%
Cap Rate
5.34%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$52,885
Your adjusted annual income
$150,000 - $52,885 = $97,115
Taxes on $97,115 (30%)
$29,134
Your old tax bill
$45,000
Your new tax bill
$29,134
Estimated tax savings
$15,866
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:
5,990 sqft
Year built:
2005
Size:
2,565 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 325 Aldridge Ln | 5 | 4 | 5,206 | - | 6,495 | 2005 | $515,000 | 32 |
| 2540 Calabria Ave | 4 | 3 | 2,784 | - | 3,088 | 2006 | $275,000 | 221 |
| 316 Mango Dr | 4 | 3 | 2,678 | - | 1,124 | 2002 | $312,000 | 208 |
| 121 Coco Plum Dr | 4 | 3 | 2,774 | - | 1,233 | 2001 | $315,000 | 48 |
| 315 La Mirage St | 4 | 3 | 2,784 | - | 1,812 | 2004 | $278,000 | 164 |
| 227 Walpole Loop | 3 | 2 | 1,140 | - | 6,490 | 1998 | $2,042,000 | 7 |
| 234 Kettering Rd | 4 | 3 | 1,960 | - | 6,499 | 2005 | $430,000 | 24 |
| 264 Highgate Park Blvd | 4 | 3 | 1,876 | - | 5,998 | 2005 | $460,000 | 31 |
| 230 Andover Dr | 4 | 3 | 1,960 | - | 7,144 | 2005 | $432,500 | 40 |
| 325 Samuel St | 4 | 2 | 1,874 | - | 5,201 | 2005 | $358,000 | 34 |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,990 sqft
- Building area: 2,565 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 262511486252001140
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $135,095
- County Est. Land Value: $60,000
- Assessed Land Value: -
- County Est. Structure Value: $267,297
Market Estimate: $310,417
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/31/19 | $245,500 | 90% | Jamison K Oxley, Julie C Privitera |
| 12/02/15 | $188,000 | 0% | Qeii Holdings Inc |
| 06/20/08 | $220,000 | 0% | John Stubbs, Karen Stubbs |
| Invalid Date | $258,000 | 79% | Daniel R Kelly, Mary C Kelly |
Ownership
- Name: Jamison K Oxley
- Owner Occupied: Yes
- Owner Mailing Address: 547 Kensington Dr, Davenport, Fl 33897
- Years Owned: 54
- Home Equity: $198,550
- Mortgage Balance Remaining: $220,950
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No