2602 Fiddlestick Cir Lutz, FL, 33559
3 bed • 2 bath • 9 guests
Est. $1,367/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR 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 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