$95,438
Annual Revenue
BNBCalc predicts this property will get $314 per night with 69% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.
Top 56% 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.
$79,230
Avg annual revenue
69%
Avg occupancy rate
$314
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$140k
$200k
Sign up to see the data on 40 all comparables
$28,209
Profit
Revenue
$95,438
Operating Expenses
$26,087
Operating Income
$69,351
Mortgage & Taxes
$41,142
Profit (Cash Flow)
$28,209
$146,777
Cash Investment
Down Payment
$121,980
Renos & Furnishing
$6,500
Closing Costs
$18,297
Total
$146,777
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.21%
Cap Rate
11.37%
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
$28,946
Deductible property tax
$6,038
Your total deduction
$33,109
Your adjusted annual income
$150,000 - $33,109 = $116,891
Taxes on $116,891 (30%)
$35,067
Your old tax bill
$45,000
Your new tax bill
$35,067
Estimated tax savings
$9,933
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:
1968
Size:
2,090 sqft
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Retail Stores (Personal Services, Photography, Travel)
- Stories: 0
- Lot size: -
- Building area: 2,090 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 6407:HIGH DENS MIX USE
- Land Use: Commercial
- Parcel Number: 01-4207-001-3671
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $668,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/09/14 | $0 | 0% | Ocean City Group Llc |
Ownership
- Name: Ocean City Group Llc
- Owner Occupied: Yes
- Owner Mailing Address: 825 Brickell Bay Dr Ste 251, Miami, Fl 33131
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Southside Elementary School with 7/10 star rating
- Middle School: Shenandoah Middle School with 3/10 star rating
- High School: Law Enforcement Officers Memorial High School with 7/10 star rating