BNBCalc.com Investment Analysis Report of 3632 Country Club Blvd

3 bed • 2 bath • 9 guests • $233,100

BNB

Calc

Return Metrics

28.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

28.85%

Cap Rate

14.43%

Return on Investment

43.8%

Annual Revenue

$54,396

AirDNA projects $281/night at 53% occupancy ($54,395). Airbtics projects $226/night at 64% occupancy ($52,828). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,685$49,632$78,653$118,887
Occupancy55%65%72%88%
Nightly Rate$158$202$286$356

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Private Pool! Patio Bar! King Suite! Sleeps 12!
$68,806
$365
50%
32123$250✅❌✅N / Y⭐️ 4.8 (33)Profile

B

Cape Coral Haven w/ Private Pool, Covered Lanai!
$75,609
$356
55%
32104$258✅❌✅N / Y⭐️ 4.6 (32)Profile

C

Heated Pool Villa/3 beds/Beach/Downtown/Game Room
$76,832
$336
61%
32101$199✅❌✅N / Y⭐️ 4.8 (38)Profile

D

Tropical Oasis Villa with heated pool
$38,758
$164
59%
3263$175✅❌✅N / Y⭐️ 4.9 (73)Profile

E

Waterfront Cape Coral Home w/ Private Pool & Dock
$66,029
$354
47%
3264$186✅❌❌N / Y⭐️ 4.7 (31)Profile

Operating Expenses

Monthly Expenses

$1,729

Annual Expenses

$20,751

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,153

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,310

Annual Mortgage & Tax

$15,720

Downpayment

Purchase Price

$233,100

Percent Down

20%

Total Downpayment

$46,620

Total Loan Amount

$186,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,118

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$192

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

10,454 sqft

Year built:

1972

Size:

2,106 sqft

Type:

SFR

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
3871 Se 7th Pl321,50210,0001993$314,00096
4402 Se 13th Ave321,30910,9621977$330,00094
3808 Se 2nd Pl321,21810,2501979$00
3648 Se 8th Pl321,61210,0001981$338,50060
1214 Se 36th Ter324,25510,0001978$399,90088
1210 Se 33rd St323,75810,0001990$011
3616 Se 8th Ave321,41610,0001978$225,00033
1613 Savona Pkwy321,96615,5511982$380,00045
3825 Se 10th Pl321,78810,1061981$337,00056
3734 Se 4th Ave324,47210,0001992$420,00098

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:10,454 sqft
  • Building area: 2,106 sqft
  • Garage: 289 sqft
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: R1-D
  • Land Use: Residential
  • Parcel Number: 06-45-24-C4-00452.0640
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $212,909
  • County Est. Land Value: $68,097
  • Assessed Land Value: $68,097
  • County Est. Structure Value: $144,812

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
05/21/19$1000%Vy Le, Thomas E Mullen
09/19/18$1000%Vy Le
02/20/17$135,0000%Minhtha To
05/20/08$78,90075%Celia M Rodrigues
09/24/07$1,0000%Hsbc Mortgage Services Inc
Invalid Date$243,70099%Alicia Arevalo
Invalid Date$152,900100%Salvador Santana, Katherine Santana

Ownership

  • Name: Vy Le
  • Owner Occupied: No
  • Owner Mailing Address: 803 Rockefeller Ln, Allen, Tx 75002
  • Years Owned: 70
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,063

Deductible property tax

$2,308

Est. Depreciation Value

$109,730

Profit on this property

$33,644

Your total deduction

$89,457

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,457)

$60,543

Your old tax bill

$45,000

Your new tax bill

$18,163

Estimated tax savings

$26,837

property-location

3632 Country Club Blvd Cape Coral, Florida, 33904-4963

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,118/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$233,100

Zestimate

$54,396

Annual Revenue

BNBCalc predicts this property will get $226 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.85%

Cap Rate

14.43%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$11,063

Deductible property tax

$2,308

Your total deduction

$14,637

Your adjusted annual income

$150,000 - $14,637 = $135,363

Taxes on $135,363 (30%)

$40,609

Your old tax bill

$45,000

Your new tax bill

$40,609

Estimated tax savings

$4,391

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com