BNBCalc Short Term Rental Rental Arbitrage Analysis 1120 E Twiggs St, Tampa, FL, 33602

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

Brittney Brooks

brittbrooksproperties1@gmail.com

Annual Revenue

$54,717

Profit (Cash Flow)

$4,164

Cash on Cash Return

63.1%

Annual Revenue

$54,717

AirDNA projects $242/night at 65% occupancy ($57,452). Airbtics projects $211/night at 71% occupancy ($54,717). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,504	$50,814	$71,921	$89,881
Occupancy	65%	72%	81%	89%
Nightly Rate	$153	$186	$234	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Downtown Tampa Oasis	$41,643	$248	44%	2	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (8)
Stunning 2-Bed Condo with Panoramic DT Tampa Views	$43,476	$172	65%	2	2	7	$150	✅	❌	❌	Y / Y	⭐️ 5 (37)
Luxury-2BDR in Channelside side Tampa	$54,788	$201	72%	2	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (13)
Luxury Downtown Apartment	$77,345	$346	59%	2	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (45)
Entire Condo 2/1 Downtown Tampa	$45,613	$171	72%	2	1	2	$100	✅	✅	❌	Y / N	⭐️ 4.5 (9)
⭐Modern Condo - Ybor City / mins from Downtown	$43,735	$155	75%	2	2	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (207)
Ybor Zodiac House	$46,040	$131	90%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (258)
Lux- 2BR in Channel Side-downtown Tampa 3-beds	$71,764	$248	78%	2	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (35)
'Big' Tiny House in Historic Ybor City	$45,052	$160	75%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (357)
Cozy, 2BD haven in heart of Tampa \| Free Parking!	$51,147	$172	77%	2	2	1	$105	✅	❌	✅	Y / Y	⭐️ 5 (56)
Romeo & Julieta \| 2 Epic Studios, Steps to 7th Ave	$100,273	$283	87%	2	2	1	$298	❌	❌	✅	Y / Y	⭐️ 0 (1)
Ybor Azul Den	$30,370	$109	69%	2	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (53)
Centrally Located Historic Park Ave Bungalow	$49,164	$137	97%	2	1	4	$75	❌	❌	✅	Y / Y	⭐️ 5 (131)
Garage home-near Downtown/Ybor/TPA/conv ctr	$41,489	$146	74%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (101)
2 Historic Ybor City Apartments side by side	$103,849	$303	93%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (4)
😌 Serenity in Channelside + DBL Master 2/2 MidRise	$83,039	$263	85%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (183)
Entire Condo 2/1 Channelside 2 min to Ybor City,	$50,076	$150	89%	2	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (98)
Ybor City Penthouse	$38,309	$216	46%	2	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (195)
Big Guava in Channelside 2/2 Double Master King	$85,208	$262	87%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (104)
Casa Padrón \| Gorgeous Home Steps to 7th Ave	$42,472	$199	51%	2	2	1	$245	❌	❌	✅	Y / Y	⭐️ 5 (26)
Chic Downtown Condo	$69,787	$215	85%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (30)
Ybor Azul - Entire Duplex	$72,815	$236	80%	2	2	2	$200	❌	❌	❌	Y / N	⭐️ 4.7 (8)
Luxury Loft - Downtown Tampa, Ybor, Armature	$50,281	$188	69%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (158)
Historic Ybor Best In Class! 1120 SF 2/2 Location!	$43,666	$211	55%	2	2	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
⭐ Affordable modern luxury - Ybor City - 2BD / 2BA	$41,271	$144	76%	2	2	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (288)
Height's Haven 2 Bedroom	$38,189	$142	70%	2	1	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (133)
NEW Modern Marvel in Ybor City	$38,814	$231	43%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (16)
Shotgun Style in the Heart of Historic Ybor	$36,390	$143	69%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (127)
Bright, Spacious 2BD in heart of Tampa \| Free Prkg	$62,520	$234	73%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (42)
Penthouse in the heart of channelside- Pool, Gym	$49,191	$160	84%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
$99/Night Location! Ybor City Gem Sleeps 6	$45,923	$175	65%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (19)
Industrial Townhome in Heart of Ybor and Downtown	$38,466	$179	54%	2	1.5	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (146)
Boho-Chic 2 Bedroom Close to Downtown	$29,405	$112	65%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (93)
luxury-2BD-IN Channelside tampa	$68,516	$240	78%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Mainstay w/Pool, Terrace in Tampa - 2BDR	$45,366	$185	67%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Spacious APT Walkble Channelside	$56,246	$226	68%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Spacious 2BD \| Secure \| Downtown \| Free Parking!	$73,626	$214	94%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Wake up in Ybor - Off 7th Ave \| Mid-Cen Modern	$33,856	$117	72%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (173)
Downtown Tampa-At Channel Side	$47,555	$183	71%	2	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
2400 sq ft of awesomeness in best location	$136,660	$838	42%	2	3.5	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (39)

Return Metrics

63.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,163	$8,327	$12,491	$16,655	$20,819	$41,639	$124,919
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$4,163	$8,327	$12,491	$16,655	$20,819	$41,639	$124,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.09%

Payback Period Days

578

Return on Investment

63.09%

1120 E Twiggs St Tampa, Florida, 33602

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$54,717

Annual Revenue

BNBCalc predicts this property will get $211 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,584

Avg annual revenue

71%

Avg occupancy rate

$211

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

$30k

$65k

$100k

$140k

$4,164

Profit

Revenue

$54,717

Operating Expenses

$19,113

Operating Income

$35,604

Net Effective Rent

$31,440

Profit (Cash Flow)

$4,164

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.09%

Payback Period Days

578