BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2602 Fiddlestick Cir, Lutz, FL 33559

3 bed • 2 bath • 9 guests • $285,000

BNB

Calc

Annual Revenue

$37,430

Profit (Cash Flow)

-$341

Cap Rate

6.6%

Annual Revenue

$37,430

Airbtics projects $183/night at 56% occupancy ($37,430). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $183 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$23,629$34,195$60,466$69,687
Occupancy47%60%71%76%
Nightly Rate$139$184$206$252

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Discount! PrivateHotTub-Historic1924Bungalow-3/3

No image available

$63,109
$248
62%
333$189❌✅✅Y / Y⭐️ 4.8 (194)
"The Haven" 3 BR w/ River view; Near Busch Gardens

No image available

$33,980
$211
44%
312$0❌❌❌Y / Y⭐️ 5 (30)
Tampa TreeHouse

No image available

$69,164
$296
61%
333$199✅❌❌Y / Y⭐️ 4.7 (23)
Open Home Suites - 3 bed 1 bath

No image available

$21,696
$104
57%
311$0❌❌❌Y / Y⭐️ 0 (0)
Cozy 3 Bedroom Home near all things Tampa Bay!

No image available

$29,429
$134
60%
312$0❌❌❌Y / Y⭐️ 4.7 (12)
Private Home in Tampa! Walk To Stadium

No image available

$34,410
$119
79%
322$0❌❌❌Y / Y⭐️ 5 (4)
The CORNER House

No image available

$74,398
$179
76%
323$185❌❌❌Y / Y⭐️ 4.9 (9)
ᕯTheCONRADᕯ LuxuryHome ᕯClose to DTᕯ No Chores!

No image available

$52,540
$194
74%
323$0❌❌✅Y / N⭐️ 5 (8)

Return Metrics

-0.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$340-$681-$1,022-$1,363-$1,704-$3,409-$10,227
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$228,000$228,000$228,000$228,000$228,000$228,000$228,000
Down Payment$57,000$57,000$57,000$57,000$57,000$57,000$57,000
Property Appreciation$8,550$17,356$26,427$35,770$45,393$98,016$406,769
Total Return$293,209$301,674$310,404$319,406$328,688$379,606$681,542

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.46%

Cap Rate

6.62%

Return on Investment

14.86%

property-location

2602 Fiddlestick Cir Lutz, FL, 33559

3 bed • 2 bath • 9 guests

Est. $1,367/mo

Agent

Inquire about this property

Contact Agent

$37,430

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects $183/night at 56% occupancy ($37,430).

Top 61% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$41,361

Avg annual revenue

56%

Avg occupancy rate

$183

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$55k

$75k

Sign up to see the data on 10 all comparables

-$341

Profit

Revenue

$37,430

Operating Expenses

$18,546

Operating Income

$18,884

Mortgage & Taxes

$19,225

Profit (Cash Flow)

-$341

$74,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$8,500

Closing Costs

$8,550

Total

$74,050

DSCR Ratio

Weak

0.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.46%

Cap Rate

6.62%

Profit (Cummulative)

-$341

$228,000

$8,500

$8,550

$0

Total Gain

$11,009

STR 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

$13,526

Deductible property tax

$2,821

Your total deduction

$63,444

Your adjusted annual income

$150,000 - $63,444 = $86,556


Taxes on $86,556 (30%)

$25,967

Your old tax bill

$45,000

Your new tax bill

$25,967


Estimated tax savings

$19,033

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