CashFlowRE
Sign in Sign up
306 Palm Ave
D Composite 43.81
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.0/30.0
  • ARV discount +8.0/15.0
  • Appreciation +5.0/10.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • DSCR +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$1,695,000

306 Palm Ave · Anna Maria, FL 34216
3 bd · 1.5 ba · 1,902 sqft · SingleFamily public records · 36 Days on market
Built 1984 8,350 sqft lot Est $1714k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

LOCATION! NEW STEEL ROOF! . 19 ACRE LOT! RARE ARTISAN WELL! MOTHER-IN-LAW SUITE! Opportunity is knocking on one of the most desirable streets on Anna Maria! This rare opportunity offers incredible potential in an unbeatable location. Just moments from the beach, the bay, the community center, and the shops and restaurants of Pine Avenue. This 3 bedroom, 3 bathroom home sits on an oversized . 19-ACRE LOT in the heart of Anna Maria. The property features a NEW STEEL ROOF installed in MAY 2024 with a TRANSFERABLE 50-YEAR WARRANTY, providing a major upgrade already completed for the next owner. One of the bedrooms functions as a private mother-in-law suite with its own separate entrance, full

Key facts

  • Mother-in-law suite
  • New steel roof
  • Rare artisan well

Tags

NEW STEEL ROOF19 ACRE LOTRARE ARTISAN WELLMOTHER-IN-LAW SUITESEPARATELY DEEDED ARTISAN WELL

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Single Family Residence; Number of lots: 2; Lot size approximately 0.19 acres (about 0 to less than 1/4 acre); Asphalt road access; Has 1 well
  • Financial info: No lease restrictions; Property zoned R1; Contains additional parcel(s)
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Converted garage; Driveway; Ground-level parking
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single family residence; One story; Home faces south; Homestead exempt
  • Construction: Block, concrete, and stucco construction; Metal roof; Other roof material; Slab foundation; Built on 1 building level
  • Exterior features: Sliding doors; Private mailbox; Storage shed(s); Other exterior features

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Concrete; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Living room and dining room combo; Walk-in closets
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry inside

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $1.70M.

Deal economics

  • At list price, monthly cash flow is $-841 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $1.55M (8.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.20M (29.2% below list).
  • Recommended offer: $1.20M (29.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#214 in FL, #3,340 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, health & safety A+; Watch: amenities F, cost of living F.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Anna Maria Elementary School (math 77% / reading 77%, grade A, #170 of 2,144 statewide, top 9%, 190 students, 36% FRL); Martha B. King Middle School (math 48% / reading 39%, grade D, #329 of 571 statewide, top 58%, 848 students, 63% FRL); Manatee High School (math 32% / reading 47%, grade F, #304 of 667 statewide, top 47%, 1,983 students, 59% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 113 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).

Forward outlook

  • In year one you build about $63k of equity ($12k loan paydown + $51k appreciation (3.0% local appreciation)).
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$102k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($1.64M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $85k; list at $1.70M implies a 1894% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,200,000 (29.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.71%
Cap rate
6.00%
Cash-on-cash
-1.05%
DSCR
0.95
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$1,713,702
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 Palm Ave 0.03mi 3/3.0 1,905 (+0%) 5mo $1,945,000 $1,021 89
527 Magnolia Ave 0.34mi 3/2.0 1,924 (+1%) 1mo $1,925,000 $1,001 80
127 Crescent Dr 0.29mi 4/2.0 (+1) 1,922 (+1%) 13mo $1,975,000 $1,028 67
104 Magnolia Ave 0.22mi 3/3.5 2,012 (+6%) 12mo $1,775,000 $882 62
108 Maple Ave 0.38mi 3/2.0 1,720 (-10%) 5mo $1,550,000 $901 60
113 Palm Ave 0.18mi 2/3.0 (-1) 1,736 (-9%) 12mo $1,575,000 $907 57
401 N Bay Blvd 0.55mi 2/2.5 (-1) 1,710 (-10%) 4mo $1,625,000 $950 46
764 N Shore Dr 0.74mi 3/2.0 1,768 (-7%) 8mo $1,100,000 $622 45
505 83rd St 0.51mi 3/3.0 2,124 (+12%) 7mo $1,800,000 $847 45
259 Gladiolus St 0.61mi 2/2.0 (-1) 1,675 (-12%) 6mo $975,000 $582 40
207 82nd St 0.57mi 2/2.5 (-1) 1,653 (-13%) 13mo $700,000 $423 32
509 77th St 0.75mi 4/3.0 (+1) 2,158 (+14%) 13mo $1,899,000 $880 21

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.5%
Equity multiple
1.32×
Total profit
$149,959
Equity at exit
$762,145
10-year hold
IRR
8.5%
Equity multiple
2.28×
Total profit
$608,230
Equity at exit
$1,174,557

Cash invested: $474,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34216

Active inventory
113
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$12,000 medium interval (Pro) →
Mortgage (P&I)
$8,889
Tax from tax record
$299 /mo · $3,591/yr
Insurance
$706
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,520
Net cashflow
$-841

Break-even live

Break-even rent $13,064
Max offer price $1,546,461
Occupancy floor

Sensitivity live

Price -10% $119 -5% $-361 +0% $-841 +5% $-1,321 +10% $-3,832
Rent -10% $-1,789 -5% $-1,315 +0% $-841 +5% $-367 +10% $107
Rate -1.0pp $13 -0.5pp $-410 base $-841 +0.5pp $-1,280 +1.0pp $-1,727

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$423,750
Closing costs
$50,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
605 Concord Ln Holmes Beach, FL 4.0 3.0 1625 $12,000 $7.38 25d 1 1.46mi

Listing history 18 events

  1. 2026-06-22
    days on market $1,695,000 Active 36 DOM
  2. 2026-06-18
    days on market $1,695,000 Active 33 DOM
  3. 2026-06-17
    days on market $1,695,000 Active 32 DOM
  4. 2026-06-16
    days on market $1,695,000 Active 31 DOM
  5. 2026-06-15
    days on market $1,695,000 Active 30 DOM
  6. 2026-06-13
    days on market $1,695,000 Active 28 DOM
  7. 2026-06-13
    days on market $1,695,000 Active 27 DOM
  8. 2026-06-10
    days on market $1,695,000 Active 25 DOM
  9. 2026-06-09
    days on market $1,695,000 Active 24 DOM
  10. 2026-06-08
    days on market $1,695,000 Active 23 DOM
  11. 2026-06-08
    days on market $1,695,000 Active 22 DOM
  12. 2026-06-03
    days on market $1,695,000 Active 18 DOM
  13. 2026-06-02
    days on market $1,695,000 Active 17 DOM
  14. 2026-06-01
    days on market $1,695,000 Active 16 DOM
  15. 2026-05-31
    days on market $1,695,000 Active 15 DOM
  16. 2026-05-16
    listed $1,695,000 Active
  17. 1989-04-04
    soldstatus $85,000
  18. 1987-12-19
    soldstatus $95,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,591 · $299/mo
Projected year-2 tax
$14,068 · $1,172/mo
Expected delta
+$10,477/yr (+$873/mo · 291.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$144,000
− Mortgage interest
−$94,946
− Property taxes
−$3,591
− Insurance
−$13,594
− Repairs & maintenance
−$11,520
− Management
−$11,520
− Depreciation
−$49,309
Taxable loss
−$40,480
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$9,715
After-tax cash flow
$-375/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — Anna Maria

Score
76/100
State rank
#214
US rank
#3340

Category grades

Amenities F Commute B- Cost of living F Crime A+ Employment A+ Housing B Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anna Maria, FL
City population
900
Population (ZIP)
900

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 4% Two or more races 2% Asian 1%
Common ancestry
Slovak 7% Lithuanian 7% Iranian 5%
Foreign-born
8% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 2% French/Haitian/Cajun 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1684.2% since first listed
3 events — show timeline
  • 2026-05-16 Listed $1,695,000 Stellar MLS as Distributed by MLS Grid
  • 1989-04-04 Sold (Public Records) $85,000 Public Records
  • 1987-12-19 Sold (Public Records) $95,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $3,591 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…