$46,342
Annual Revenue
BNBCalc predicts this property will get $198 per night with 70% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 18% 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.
$52,474
Avg annual revenue
70%
Avg occupancy rate
$198
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
$8,728
Profit
Revenue
$46,342
Operating Expenses
$19,704
Operating Income
$26,638
Mortgage & Taxes
$17,910
Profit (Cash Flow)
$8,728
$69,565
Cash Investment
Down Payment
$53,100
Renos & Furnishing
$8,500
Closing Costs
$7,965
Total
$69,565
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.54%
Cap Rate
10.03%
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
$12,601
Deductible property tax
$2,628
Your total deduction
$17,506
Your adjusted annual income
$150,000 - $17,506 = $132,494
Taxes on $132,494 (30%)
$39,748
Your old tax bill
$45,000
Your new tax bill
$39,748
Estimated tax savings
$5,252
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:
8,150 sqft
Year built:
1940
Size:
984 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2511 Drake Dr | 3 | 1 | 1,072 | - | 8,103 | 1959 | $0 | - |
| 2420 Calloway Dr | 3 | 2 | 1,076 | - | 8,160 | 2004 | $315,000 | 40 |
| 2515 Juergensen Dr | 3 | 2 | 1,258 | - | 33,606 | 1956 | $324,800 | 38 |
| 2216 Herbison Dr | 2 | 1 | 620 | - | 8,427 | 1956 | $140,000 | 14 |
| 7617 Avonwood Ct | 3 | 2 | 1,189 | - | 7,623 | 1966 | $341,000 | 90 |
| 7919 Birman St | 3 | 2 | 2,045 | - | 5,737 | 1996 | $445,000 | - |
| 2301 Drake Dr | 1 | 1 | 400 | - | 8,091 | 1940 | $168,000 | 48 |
| 2218 Drake Dr | 4 | 1 | 1,348 | - | 8,153 | 1959 | $240,000 | 60 |
| 2413 Drake Dr | 2 | 1 | 901 | - | 8,099 | 1959 | $263,000 | 33 |
| 8121 Plunkett Ave | 3 | 2 | 1,289 | - | 9,694 | 1967 | $315,000 | 49 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,150 sqft
- Building area: 984 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: A-1
- Land Use: Residential
- Parcel Number: 28-21-29-9264-01-360
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $152,208
- County Est. Land Value: $50,000
- Assessed Land Value: $50,000
- County Est. Structure Value: $102,208
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/08/21 | $140,000 | 0% | Rayon Velazquez Carime |
| 02/28/20 | $79,000 | 117% | Jee Ent Realestate Solutions L |
| Invalid Date | $19,000 | 0% | Robert C Burrus |
Ownership
- Name: Rayon Velazquez Carime
- Owner Occupied: No
- Owner Mailing Address: 1402 E Voorhis Ave, Deland, Fl 32724
- Years Owned: 34
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lake Sybelia Elementary School with 5/10 star rating
- Middle School: Lockhart Middle School with 4/10 star rating
- High School: Edgewater High School with 4/10 star rating