35
Map
5308 Thomas Drive
About This Property
3 bedroom, 3 full baths & 2 half baths with new granite counter tops. Public beach access #6 is only 0.2 miles away. Spend your day at the beach and then walk on over to SCHOONERS (0.3 miles away) for dinner with a view of the SUNSET on the BEACH. This home has 3 MASTER SUITES with 1 on the FIRST FLOOR, 3 BALCONIES, , Exterior features include a BRICK PAVED DRIVEWAY, TROPICAL LANDSCAPING, SPRINKLER SYSTEM, a PRIVATE, IN GROUND POOL, HARDIE BOARD SIDING, and a METAL ROOF. NO HOA!! This is a great investment opportunity with a documented rental track record! Call and make an appointment today! SEE RENTAL HISTORY BELOW! # of nights booked:
2017 - 178 nights
2018 - 290 nights
2019 - 294 nights
Gross Income
2017 = $69,500
2018 = $78,400
2019 = $82,300
2020 is tracking to be higher than 2019
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017