33642 Blanton Rd Dade City, FL, 33523
5 bed • 5 bath • 15 guests
Est. $71,946/mo
Inquire about this property
Contact Agent
$70,850
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects $366/night at 53% occupancy ($70,850).
Top 51% of comparables
Top 41% 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.
$67,695
Avg annual revenue
53%
Avg occupancy rate
$366
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$70k
$90k
$115k
Sign up to see the data on 10 all comparables
-$963,893
Profit
Revenue
$70,850
Operating Expenses
$22,891
Operating Income
$47,960
Mortgage & Taxes
$1,011,853
Profit (Cash Flow)
-$963,893
$3,463,250
Cash Investment
Down Payment
$3,000,000
Renos & Furnishing
$13,250
Closing Costs
$450,000
Total
$3,463,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-27.83%
Cap Rate
0.31%
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
$711,916
Deductible property tax
$148,500
Your total deduction
$4,154,893
Your adjusted annual income
$150,000 - $4,154,893 = -$4,004,893
Taxes on -$4,004,893 (30%)
-$1,201,468
Your old tax bill
$45,000
Your new tax bill
-$1,201,468
Estimated tax savings
$1,246,468
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com