$201,785
Annual Revenue
BNBCalc predicts this property will get $810 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 51% 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.
$157,000
Avg annual revenue
55%
Avg occupancy rate
$810
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$70k
$125k
$175k
$235k
Sign up to see the data on 10 all comparables
-$203,568
Profit
Revenue
$201,785
Operating Expenses
$39,912
Operating Income
$161,873
Mortgage & Taxes
$365,441
Profit (Cash Flow)
-$203,568
$1,257,252
Cash Investment
Down Payment
$1,083,480
Renos & Furnishing
$11,250
Closing Costs
$162,522
Total
$1,257,252
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.19%
Cap Rate
2.98%
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
$257,115
Deductible property tax
$53,632
Your total deduction
$606,639
Your adjusted annual income
$150,000 - $606,639 = -$456,639
Taxes on -$456,639 (30%)
-$136,992
Your old tax bill
$45,000
Your new tax bill
-$136,992
Estimated tax savings
$181,992
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:
9,000 sqft
Year built:
2019
Size:
4,792 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6670 Riviera Dr | 4 | 3 | 4,462 | - | 25,055 | 1969 | $0 | - |
| 7300 Mindello St | 4 | 3 | 1,752 | - | 10,000 | 1954 | $1,850,000 | 59 |
| 6821 Capilla St | 3 | 2 | 1,980 | - | 7,500 | 1953 | $1,760,000 | 47 |
| 1130 S Alhambra Cir | 5 | 3 | 2,986 | - | 12,400 | 1950 | $3,090,000 | 117 |
| 7250 Mindello St | 3 | 3 | 2,025 | - | 10,000 | 1961 | $1,800,000 | 47 |
| 1217 Andora Ave | 4 | 3 | 3,501 | - | 8,750 | 1951 | $3,150,000 | 77 |
| 420 Sunset Dr | 4 | 3 | 2,890 | - | 19,904 | 1955 | $2,700,000 | 119 |
| 520 Gondoliere Ave | 5 | 5 | 3,952 | - | 13,750 | 2014 | $937,500 | - |
| 5711 San Vicente St | 4 | 3 | 3,697 | - | 12,500 | 1951 | $0 | - |
| 5663 Michelangelo St | 4 | 3 | 1,935 | - | 10,000 | 1956 | $2,180,000 | 509 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,000 sqft
- Building area: 4,792 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 0100:SINGLE FAM,GENERAL
- Land Use: Residential
- Parcel Number: 03-4129-032-1420
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $3,361,801
- County Est. Land Value: $1,800,000
- Assessed Land Value: -
- County Est. Structure Value: $2,085,886
Market Estimate: $3,260,350
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/14/21 | $3,946,200 | 0% | Benjamin M Saragent, Elaine K Hunter |
| 12/13/19 | $3,150,000 | 0% | Realty Bpr Trust |
| 12/28/12 | $2,450,000 | 0% | Alexander Stancioff, Lissette Stancioff |
Ownership
- Name: Benjamin M Saragent
- Owner Occupied: Yes
- Owner Mailing Address: 715 S Alhambra Cir, Coral Gables, Fl 33146
- Years Owned: 37
- Home Equity: -
- Mortgage Balance Remaining: $3,000,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No