Florence Villa Grove Rd Four Corners, Florida, 33897
3 bed • 2 bath • 8 guests
Est. $1,751/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$14,135
Annual Profit
2.9%
Cap Rate
-15.3%
Cash on Cash
$27,777
Annual Revenue
BNBCalc predicts this property will get $117 per night with 65% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 48% 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.
$29,077
Avg annual revenue
65%
Avg occupancy rate
$117
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$50k
Sign up to see the data on 40 all comparables
-$14,136
Profit
Revenue
$27,777
Operating Expenses
$17,291
Operating Income
$10,486
Mortgage & Taxes
$24,622
Profit (Cash Flow)
-$14,136
$92,450
Cash Investment
Down Payment
$73,000
Renos & Furnishing
$8,500
Closing Costs
$10,950
Total
$92,450
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.29%
Cap Rate
2.87%
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
$17,323
Deductible property tax
$3,613
Your total deduction
$51,469
Your adjusted annual income
$150,000 - $51,469 = $98,531
Taxes on $98,531 (30%)
$29,559
Your old tax bill
$45,000
Your new tax bill
$29,559
Estimated tax savings
$15,441
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com