611 E Virginia Ave Punta Gorda, Florida, 33950
3 bed • 1 bath • 9 guests
Est. $719/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$27,644
Annual Profit
26.6%
Cap Rate
100.9%
Cash on Cash
$61,595
Annual Revenue
BNBCalc predicts this property will get $272 per night with 62% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 48% 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.
$63,193
Avg annual revenue
62%
Avg occupancy rate
$272
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
$27,645
Profit
Revenue
$61,595
Operating Expenses
$21,687
Operating Income
$39,907
Mortgage & Taxes
$12,263
Profit (Cash Flow)
$27,645
$23,250
Cash Investment
Down Payment
$15,000
Renos & Furnishing
$8,250
Total
$23,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
100.93%
Cap Rate
26.6%
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
$9,362
Deductible property tax
$1,485
Your total deduction
-$11,547
Your adjusted annual income
$150,000 - -$11,547 = $161,547
Taxes on $161,547 (30%)
$48,464
Your old tax bill
$45,000
Your new tax bill
$48,464
Estimated tax savings
-$3,464
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:
4,600 sqft
Year built:
1955
Size:
864 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 4,600 sqft
- Building area: 864 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: -
- Amenities: Dishwasher, Range, Refrigerator, Tankless Water Heater
- Price per square foot: $196
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 412306433002
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $150,239
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Sallie Jones Elementary School with 7/10 star rating
- Middle School: Punta Gorda Middle School with 4/10 star rating
- High School: Charlotte High School with 5/10 star rating