8014 Acadia Estates Ct Kissimmee, Florida, 34747
6 bed • 5 bath • 18 guests
Est. $2,657/mo
This property is for sale!
Contact Agent
$80,511
Annual Revenue
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
$50,881
Profit
Revenue
$80,511
Operating Expenses
$24,146
Operating Income
$56,364
Mortgage & Taxes
$5,484
Profit (Cash Flow)
$50,881
$142,647
Cash Investment
Down Payment
$110,780
Renos & Furnishing
$15,250
Closing Costs
$16,617
Total
$142,647
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.66%
Cap Rate
10.17%
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
$26,289
Deductible property tax
$5,484
Your total deduction
$47,480
Your adjusted annual income
$150,000 - $47,480 = $102,520
Taxes on $102,520 (30%)
$30,756
Your old tax bill
$45,000
Your new tax bill
$30,756
Estimated tax savings
$14,244
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:
7,405 sqft
Year built:
2004
Size:
3,452 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2819 Drifting Lilly Loop | 3 | 3 | 2,104 | - | 7,231 | 1997 | $444,000 | 46 |
| 8118 Yellow Crane Dr | 6 | 4 | 2,707 | - | 5,750 | 2002 | $590,000 | 3 |
| 2640 Dinville St | 6 | 4 | 2,469 | - | 6,752 | 2006 | $0 | - |
| 2700 Manesty Ln | 6 | 4 | 2,469 | - | 6,098 | 2006 | $675,000 | 165 |
| 8178 Fan Palm Way | 6 | 3 | 2,368 | - | 5,706 | 2003 | $501,900 | 59 |
| 7904 Emperors Orchid Ct | 5 | 3 | 2,367 | - | 12,327 | 2001 | $590,000 | 26 |
| 2679 Oneida Loop | 5 | 4 | 2,136 | - | 6,490 | 2001 | $390,000 | 152 |
| 8009 Bow Creek Rd | 5 | 4 | 2,136 | - | 6,316 | 2000 | $470,000 | 60 |
| 2925 Blooming Alamanda Loop | 4 | 3 | 1,662 | - | 5,750 | 2001 | $425,000 | 157 |
| 2812 Sleeping Dragon Ln | 7 | 7 | 5,420 | - | 22,216 | 2007 | $1,540,000 | 574 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 3,452 sqft
- Garage: Yes
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: OPUD
- Land Use: Residential
- Parcel Number: 092527562000010260
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $444,700
- County Est. Land Value: $86,700
- Assessed Land Value: $86,700
- County Est. Structure Value: $358,000
Market Estimate: $579,859
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/08/21 | $365,000 | 94% | Stefan Oswald |
| 01/15/20 | $100,000 | 0% | Woodbine Finl Alliance Llc |
| 07/29/16 | $364,500 | 0% | Bonita F Loconti |
| 09/01/14 | $324,000 | 0% | Freitag Rentals Llc |
| 03/12/14 | $360,000 | 90% | Freitag,Todd D & Kari L |
| 08/12/10 | $390,000 | 70% | Jaco Maritz |
Ownership
- Name: Jason Adams
- Owner Occupied: No
- Owner Mailing Address: 384 E Spencer Way, Farmington, Ut 84025
- Years Owned: 25
- Home Equity: $128,500
- Mortgage Balance Remaining: $408,000
- Financed amount: 70%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Celebration High School with 5/10 star rating