9150 W Hwy 98 Port St. Joe, Florida, 32456-6002
3 bed β’ 3 bath β’ 8 guests
Est. $4,450/mo

Inquire about this property
Contact Agent
$927,800
Zestimate
$55,882
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $300/night at 51% occupancy.Projected nightly rate is $280/night at 58% occupancy.
Top 71% of comparables
Top 36% 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.
$64,242
Avg annual revenue
58%
Avg occupancy rate
$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$170k
Sign up to see the data on 40 all comparables
-$27,649
Profit
Revenue
$55,882
Operating Expenses
$20,945
Operating Income
$34,938
Mortgage & Taxes
$62,586
Profit (Cash Flow)
-$27,649
$222,144
Cash Investment
Down Payment
$185,560
Renos & Furnishing
$8,750
Closing Costs
$27,834
Total
$222,144
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.44%
Cap Rate
3.76%
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
$44,034
Deductible property tax
$9,185
Your total deduction
$120,772
Your adjusted annual income
$150,000 - $120,772 = $29,228
Taxes on $29,228 (30%)
$8,768
Your old tax bill
$45,000
Your new tax bill
$8,768
Estimated tax savings
$36,232
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com