8567 W Gulf Blvd 20N Treasure Island, Florida, 33706
1 bed • 1 bath • 3 guests
Est. $998/mo

Inquire about this property
Contact Agent
$343,700
Zestimate
$47,715
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $184/night at 71% occupancy.Projected nightly rate is $151/night at 79% occupancy.
Top 68% of comparables
Top 14% 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.
$46,218
Avg annual revenue
79%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$90k
Sign up to see the data on 15 all comparables
$13,801
Profit
Revenue
$47,715
Operating Expenses
$19,883
Operating Income
$27,832
Mortgage & Taxes
$14,031
Profit (Cash Flow)
$13,801
$52,090
Cash Investment
Down Payment
$41,600
Renos & Furnishing
$4,250
Closing Costs
$6,240
Total
$52,090
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.49%
Cap Rate
13.38%
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
$9,872
Deductible property tax
$2,059
Your total deduction
$7,391
Your adjusted annual income
$150,000 - $7,391 = $142,609
Taxes on $142,609 (30%)
$42,783
Your old tax bill
$45,000
Your new tax bill
$42,783
Estimated tax savings
$2,217
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:
-
Year built:
1972
Size:
660 sqft
Type:
CONDO
Parking:
-
Heating:
YES
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
8470 W Gulf Blvd Apt 312 | 2 | 2 | 910 | - | 0 | 1974 | $0 | 123 |
7480 Bayshore Dr Apt 301 | 2 | 2 | 1,255 | - | 0 | 1984 | $1,200,000 | - |
8567 W Gulf Blvd Apt 22n | 1 | 1 | 480 | - | 0 | 1972 | $270,000 | 198 |
8567 W Gulf Blvd Apt 20n | - | 1 | 300 | - | 0 | 1972 | $208,000 | 20 |
8565 W Gulf Blvd Apt 27s | 1 | 1 | 480 | - | 0 | 1972 | $315,500 | 195 |
8465 W Gulf Blvd Apt 33 | 1 | 1 | 480 | - | 0 | 1974 | $360,000 | 35 |
135 92nd Ave Apt 3 | - | - | 1,520 | - | 0 | 1982 | $1,042,500 | - |
135 92nd Ave Apt 1 | 2 | 2 | 1,520 | - | 0 | 1982 | $950,000 | 47 |
9815 Harrell Ave Apt 203 | - | - | 745 | - | 0 | 1981 | $350,000 | - |
7650 Bayshore Dr Apt 1001 | 2 | 2 | 1,510 | - | 0 | 1980 | $1,325,000 | 24 |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 1
- Lot size: -
- Building area: 660 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 25-31-15-87687-001-0230
- Flood Zone: Yes, Zone COASTAL FLOODPLAIN
Tax Info
- Year Assessed: 2023
- Assessed Value: $354,862
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $354,862
Market Estimate: $543,270
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
08/23/18 | $0 | 0% | My Paradise Rentals Llc |
09/14/16 | $0 | 0% | Winkowski,Brian M & Gayl T Trust |
12/10/14 | $146,000 | 0% | Brian Winkowski, Gayl Winkowski |
Ownership
- Name: My Paradise Rentals Llc
- Owner Occupied: No
- Owner Mailing Address: 2623 N Paula Dr, Dunedin, Fl 34698
- Years Owned: 70
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Azalea Elementary School with 9/10 star rating
- Middle School: Azalea Middle School with 1/10 star rating
- High School: Boca Ciega High School with 3/10 star rating