BNBCalc.com Investment Analysis Report of 712 Lime Tree Rd

3 bed • 2 bath • 9 guests • $185,000

BNB

Calc

Return Metrics

18.18% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.18%

Cap Rate

11.75%

Return on Investment

32.61%

Annual Revenue

$40,725

AirDNA projects $223/night at 50% occupancy ($40,724). Airbtics projects $174/night at 65% occupancy ($41,309). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$26,415$39,134$58,217$82,102
Occupancy52%67%78%84%
Nightly Rate$133$153$192$253

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Southside Living | 8-Minutes to Ybor
$30,998
$105
68%
3152$200❌❌✅N / Y⭐️ 4.8 (59)Profile

B

Modern & Luxe Home with a Cozy Treehouse
$129,806
$484
73%
3382$90✅✅✅N / Y⭐️ 5 (33)Profile

C

Minutes to Hard Rock,Amphitheater, Busch, Downtown
$33,062
$123
64%
3161$125❌❌✅N / Y⭐️ 4.9 (105)Profile

D

NEW* HardRock, Amphitheater, Fairgrounds & Bush!
$41,718
$118
84%
3161$85❌❌✅N / Y⭐️ 5 (166)Profile

E

3BR* Townhouse* W Garage near beach
$35,363
$153
60%
3363$125❌❌❌N / Y⭐️ 5 (55)Profile

Operating Expenses

Monthly Expenses

$1,581

Annual Expenses

$18,974

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,039

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$339

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,039

Annual Mortgage & Tax

$12,468

Downpayment

Purchase Price

$185,000

Percent Down

20%

Total Downpayment

$37,000

Total Loan Amount

$148,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$887

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$153

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

10,880 sqft

Year built:

1960

Size:

1,950 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
1007 Coconut Dr421,2887,0001976$NaN0
7409 Manchester Ln321,3166,8001962$335,00032
1011 S 70th St442,24214,2801971$450,000166
6708 Myrna Dr111,55119,2711954$536,00055
7704 Southside Ln221,1407,0001960$350,000133
7701 Coral Vine Ln3183211,4461956$286,00075
7507 Melaleuca Ln218257,7001958$289,00060
6905 Palm River Rd421,95625,4001969$340,00019
712 Flame Tree Rd321,1807,0001960$325,00035
612 S 68th St421,56019,7001982$360,00054

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:10,880 sqft
  • Building area: 1,950 sqft
  • Garage: 220 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: RSC-6
  • Land Use: Residential
  • Parcel Number: U2329191OG000012000160
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $53,404
  • County Est. Land Value: $73,114
  • Assessed Land Value: -
  • County Est. Structure Value: $131,403

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
01/12/17$00%Andre R Wyatt, Patricia A Wyatt

Ownership

  • Name: Andre R Wyatt
  • Owner Occupied: Yes
  • Owner Mailing Address: 712 Lime Tree Rd, Tampa, Fl 33619
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Clair-Mel Elementary School with 3 star rating
  • Middle School: Dowdell Middle Magnet School with 2 star rating
  • High School: Bloomingdale High School with 5 star rating

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

$8,780

Deductible property tax

$1,831

Est. Depreciation Value

$83,341

Profit on this property

$21,750

Your total deduction

$72,202

So, your new taxable income is your previous income minus your total deduction ($150,000 - $72,202)

$77,798

Your old tax bill

$45,000

Your new tax bill

$23,339

Estimated tax savings

$21,661

property-location

712 Lime Tree Rd Tampa, Florida, 33619-4211

3 bed • 2 bath • 9 guests

Purchase Price

Est. $887/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$185,000

Zestimate

$40,725

Annual Revenue

BNBCalc predicts this property will get $174 per night with 65% occupancy, putting it in the top 48% 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

18.18%

Cap Rate

11.75%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$15,351

Your adjusted annual income

$150,000 - $15,351 = $134,649

Taxes on $134,649 (30%)

$40,395

Your old tax bill

$45,000

Your new tax bill

$40,395

Estimated tax savings

$4,605

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