712 Lime Tree Rd Tampa, Florida, 33619-4211
3 bed • 2 bath • 9 guests • $185,000
$185,000
Zestimate
Est. $887/mo
Annual Revenue
$40,725
Profit (Cash Flow)
$9,282
Cap Rate
11.8%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $223/night at 50% occupancy ($40,725) Airbtics projects $174/night at 65% occupancy ($41,309)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$40,725
$40,725
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$30,998 | $105 | 68% | 3 | 1 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (59) | Profile | |
$129,806 | $484 | 73% | 3 | 3 | 8 | 2 | $90 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (33) | Profile | |
$33,062 | $123 | 64% | 3 | 1 | 6 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (105) | Profile | |
$41,718 | $118 | 84% | 3 | 1 | 6 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (166) | Profile | |
$35,363 | $153 | 60% | 3 | 3 | 6 | 3 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (55) | Profile |
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%
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com