Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

622 N Beach St, Daytona Beach Shores, FL 32114 — $300 · ~269.7% rule | OnePercent

622 N Beach St, Daytona Beach Shores, FL 32114

$300

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Daytona Beach Shores 32114·622 N Beach St, Daytona Beach Shores, FL 32114

Confirmed 1 day ago

622 N Beach St, Daytona Beach Shores, FL 32114

Daytona Beach Shores · MOBILE·source listing ↗

$300

rent, three ways

OnePercent model (vv1)$809/mo

p10–p90 confidence band

HUD Fair Market Rent · 32114 · $1,180/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Volusia

Flood risk indexRelatively High FEMA NRI

Median household income$41,736

Median area rent$1,227/mo

Median home value$199,500

the verdict

269.67%vs 1.2% target

wide confidence band

Modeled rent: $809/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 2090.5%
Cash flow: +$521/mo
Cash-on-cash: 9062.8%

financing: 20% down · — (FRED, live) · 30yr

$300

269.67% · rent $809

Intrinsic value · income approach

$106,074

100% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro