614 S Ridgewood Ave Daytona Beach, Florida, 32114-4932
4 bed • 3 bath • 8 guests
Est. $1,439/mo
This property is for sale!
Contact Agent
$48,121
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $425/night at 31% occupancy.Projected nightly rate is $346/night at 60% occupancy.
Top 94% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$79,401
Avg annual revenue
60%
Avg occupancy rate
$346
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 15 all comparables
$30,267
Profit
Revenue
$48,121
Operating Expenses
$14,884
Operating Income
$33,237
Mortgage & Taxes
$2,970
Profit (Cash Flow)
$30,267
$329,000
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$20,000
Closing Costs
$9,000
Total
$329,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
2%
Cash on Cash Return
9.49%
Cap Rate
11.07%
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
$0
Deductible property tax
$2,970
Your total deduction
$9,920
Your adjusted annual income
$150,000 - $9,920 = $140,080
Taxes on $140,080 (30%)
$42,024
Your old tax bill
$45,000
Your new tax bill
$42,024
Estimated tax savings
$2,976
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:
9,100 sqft
Year built:
1925
Size:
2,818 sqft
Type:
SFR
Parking:
1
Heating:
CONVECTION
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 312 Bellevue Ave | 4 | 4 | 1,200 | - | 13,301 | 1947 | $333,000 | 70 |
| 210 Bellevue Ave | 3 | 2 | 728 | - | 5,856 | 1923 | $250,000 | 351 |
| 1230 S Palmetto Ave | 2 | 1 | 991 | - | 6,000 | 1926 | $145,000 | 55 |
| 622 Clark St | 4 | 5 | 1,920 | - | 7,209 | 1920 | $212,000 | 90 |
| 832 Donnelly Pl | 2 | 2 | 800 | - | 8,250 | 2022 | $245,000 | 95 |
| 433 Warner Pl | 1 | 1 | 1,932 | - | 9,750 | 1946 | $160,000 | - |
| 565 Bellevue Ave | 2 | 1 | 642 | - | 5,500 | 1939 | $200,000 | 33 |
| 937 Emma St | 2 | 2 | 1,188 | - | 6,336 | 1987 | $255,000 | 40 |
| 624 S Segrave St | 3 | 1 | 1,056 | - | 4,500 | 1990 | $170,000 | 63 |
| 127 Loomis Ave | 3 | 2 | 4,104 | - | 7,200 | 2020 | $375,000 | 40 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,100 sqft
- Building area: 2,818 sqft
- Garage: Yes
- Heating: Convection
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: T2
- Land Use: Residential
- Parcel Number: 5339-16-00-0030
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $162,709
- County Est. Land Value: $31,850
- Assessed Land Value: $31,850
- County Est. Structure Value: $130,859
Market Estimate: $335,711
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/20/22 | $205,000 | 0% | Ron Le |
| 09/27/16 | $170,000 | 0% | Sasiwan Rasniyom |
| 04/05/16 | $50,000 | 82% | Steven Karp |
Ownership
- Name: Ron Le
- Owner Occupied: No
- Owner Mailing Address: 38052 Placer Creek St, Murrieta, Ca 92562
- Years Owned: 29
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 82%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No