682 Holly Lks Dr Orange Park, Florida, 32073
3 bed • 3 bath • 9 guests
Est. $1,077/mo
Inquire about this property
Contact Agent
$224,600
Zestimate
Airbnb Investor Score
$4,457
Annual Profit
8.7%
Cap Rate
7.4%
Cash on Cash
$38,263
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 56% occupancy.Projected nightly rate is $194/night at 54% occupancy.
Top 51% of comparables
Top 44% 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.
$40,777
Avg annual revenue
54%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$4,458
Profit
Revenue
$38,263
Operating Expenses
$18,654
Operating Income
$19,609
Mortgage & Taxes
$15,151
Profit (Cash Flow)
$4,458
$60,408
Cash Investment
Down Payment
$44,920
Renos & Furnishing
$8,750
Closing Costs
$6,738
Total
$60,408
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.37%
Cap Rate
8.73%
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
$10,660
Deductible property tax
$2,224
Your total deduction
$19,000
Your adjusted annual income
$150,000 - $19,000 = $131,000
Taxes on $131,000 (30%)
$39,300
Your old tax bill
$45,000
Your new tax bill
$39,300
Estimated tax savings
$5,700
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:
2,178 sqft
Year built:
2025
Size:
1,483 sqft
Type:
TOWNHOUSE
Parking:
1
Heating:
Central, Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 2
- Lot size: 2,178 sqft
- Building area: 1,483 sqft
- Garage: Yes
- Heating: Central, electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Attached, Garage, Garage Door Opener
- Amenities: Dishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Ice Maker, Microwave, Refrigerator, Washer/Dryer Stacked
- Price per square foot: $151
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 31032601844205157
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $6,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $224,600
Schools