property-location

36711 Spanish Rose Dr Dade City, Florida

4 bed • 2.5 bath • 8 guests

Monthly Rent

$50,580

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$262
Occupancy
53%

$10k

$45k

$80k

$120k

Luxury Lakeview Home w/ Pool | Perfect for Events
$117,986
$83,891
$1,086
29.8%
5184664$0✅❌❌Yes / Yes❌⭐️ 2.3 (7)

—

Aesthetic Contemporary Escape in Zephyrhills
$98,823
$51,825
$331
81.8%
5112253$225❌❌❌Yes / Yes❌⭐️ 4.7 (43)Profile
Luxury Lakeview Home w/ Pool | Perfect for Events
$92,506
$65,251
$850
29.8%
5164674$539✅❌❌Yes / Yes❌⭐️ 4.83 (41)Profile
The Blue House
$80,375
$41,993
$271
81.3%
361842$0❌❌✅Yes / Yes❌⭐️ 4.95 (40)Profile
Wake up on the 18th green at Lake Jovita DISCOVER YOUR IDEAL GOLF RETREAT
$80,222
$48,114
$389
56.5%
362832$0✅❌❌Yes / Yes❌⭐️ 2.5 (12)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,454/mo

Avg profit / month

-$351/mo

Best profit month

Mar $2,816

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-25.75%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.