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

3 bed • 2 bath • 6 guests • $3,134

BNB

Calc

Annual Revenue

$46,941

Profit (Cash Flow)

$26,947

Cap Rate

866.6%

Annual Revenue

$46,941

AirDNA projects $358/night at 54% occupancy ($70,608). Airbtics projects $189/night at 68% occupancy ($46,941). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,005	$44,231	$65,140	$96,163
Occupancy	55%	69%	78%	88%
Nightly Rate	$131	$166	$216	$286

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Urban Perch - Ybor - Stunning Private Rooftop	$57,267	$444	34%	3	2.5	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (180)
Casa Monte Cristo \| Luxury Home, Steps to 7th Ave	$66,675	$286	57%	3	2.5	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (20)
TWO Tiny House Sisters in Historic Ybor City	$79,056	$249	86%	3	2	2	$110	❌	❌	✅	N / Y	⭐️ 5 (42)
Heart of Downtown Tampa \| Spacious & Unique	$48,010	$171	73%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.5 (40)
Mid Century Bungalow In The Heart Of Ybor City	$39,546	$149	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (106)
Centro Ybor Duplex! Walk to 7th Ave!	$30,627	$176	47%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Glam Ybor Duplex! Walk to 7th Ave! Unit N10-A	$26,959	$157	46%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Modern 3Bed 1Bath Home 4 Blocks to 7th Ave in Ybor	$33,965	$181	49%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (91)
Luxury 3BR Ybor City Townhouse Near 7th	$59,028	$290	52%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (105)
Wonderful 3 Bed 2 Bath House in Heart of YBOR City	$62,705	$254	64%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (93)
The Gallery - Ybor City 3 /1 House Near 7th ave	$32,789	$175	49%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Little Blue House of Ybor - 1 Mile to cruise port!	$37,395	$107	87%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Stunning & Perfect Home Near Downtown Tampa & YBOR	$48,062	$204	59%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (147)
The Pink House! Gorgeous 3BR historic Ybor PETS OK	$38,851	$138	73%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Black & White Historic Bungalow - Pets Allowed	$34,093	$108	81%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (141)
Cosy 3 Bed Downtown Apt by Tampa Convention Center	$28,939	$77	95%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Capture the heart of Ybor... 3 bedroom 1 bath	$27,922	$106	69%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (152)
Casa Ahora! 3-Beds Walk to 7th Strip & TECO Trolly	$43,062	$182	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Convenient on Cuscaden	$28,231	$93	77%	3	2	1	$63	❌	❌	✅	N / N	⭐️ 4.5 (71)
New Prime location Riverwalk Luxe 3BR 3BA	$97,346	$410	63%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Downtown Riverwalk Bungalow w/Hot-Tub & Fire Pit!	$46,601	$161	77%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.5 (89)
Tampa Riverwalk Renovated Walkable to Restaurants	$46,123	$131	88%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
46 Jet Hot tub\| Downtown Artsy Modern Cozy Home	$46,562	$128	93%	3	2.5	2	$199	✅	✅	✅	Y / Y	⭐️ 5 (210)
Charming Home 2BR + Office & Backyard	$17,351	$133	34%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Casa Cohiba \| Rooftop Terrace, Steps to 7th Ave!	$73,208	$275	66%	3	2.5	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (42)
↬Picasso`s Bungalow Triple King Beds Nxt ② Dwntwn↫	$33,114	$103	77%	3	2	1	$86	❌	❌	✅	Y / Y	⭐️ 5 (248)
♫Rock n’ Roll Bungalow♫Balcony☞3 King Beds ☜	$39,446	$112	88%	3	2	1	$86	❌	❌	✅	Y / Y	⭐️ 5 (218)
Palmetto Breeze 3-bedroom 2 bath Getaway (UNIT 1)	$35,634	$132	69%	3	2	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (134)
3BR-8pp/BBQ/Patio/Firepit /Cowboy Pool CubanYbor	$39,969	$210	49%	3	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (53)
Beautiful Ybor home-Patio & BBQ-Steps from 7th	$57,842	$185	83%	3	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (84)
Ybor Color Splash, 3BR/2BATH, KING bed, Fast Wifi	$41,278	$149	69%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (79)
Ybor city cozy 2nd floor gem apt	$35,367	$118	75%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 5 (57)
Historic Cigar City Historic Ybor Bungalow Pets OK	$32,609	$133	61%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
King Bed~ Stylish, Bright & Cozy 4 min to Downtown	$89,304	$244	100%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (203)
1920 Remodeled Ybor Cigar-Era House	$54,021	$134	100%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (147)
Boho Modern Home with Jacuzzi. In Downtow.	$64,425	$237	71%	3	2.5	1	$140	❌	✅	✅	Y / Y	⭐️ 5 (107)
3/2 Duplex-Unit A	$30,980	$174	45%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
Downtown Tampa Walk to Restaurants Renovated	$44,155	$142	77%	3	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Townhome - Tampa/Hyde Park/Amalie/Bucs	$146,077	$528	75%	3	3.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (454)
3/2 Duplex-Unit B	$32,095	$189	44%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (93)

Return Metrics

292.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,947	$53,894	$80,842	$107,789	$134,736	$269,473	$808,421
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,507	$2,507	$2,507	$2,507	$2,507	$2,507	$2,507
Down Payment	$626	$626	$626	$626	$626	$626	$626
Property Appreciation	$94	$190	$290	$393	$499	$1,077	$4,473
Total Return	$30,175	$57,219	$84,266	$111,316	$138,370	$273,685	$816,028

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

292.24%

Cap Rate

866.58%

Return on Investment

293.59%

1120 E Twiggs St Tampa, Florida, 33602

3 bed • 2 bath • 6 guests

Purchase Price

Est. $15/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

8502

Airbnb Investor Score

$26,947

Annual Profit

866.6%

Cap Rate

292.2%

Cash on Cash

$46,941

Annual Revenue

BNBCalc predicts this property will get $189 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$48,167

Avg annual revenue

68%

Avg occupancy rate

$189

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

$60k

$100k

$145k

$26,947

Profit

Revenue

$46,941

Operating Expenses

$19,782

Operating Income

$27,159

Mortgage & Taxes

$211

Profit (Cash Flow)

$26,947

$9,221

Cash Investment

Down Payment

$627

Renos & Furnishing

$8,500

Closing Costs

$94

Total

$9,221

DSCR Ratio

Strong

128.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

292.24%

Cap Rate

866.58%

Return on Investment

293.59%

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

$149

Deductible property tax

$31

Your total deduction

-$25,464

Your adjusted annual income

$150,000 - -$25,464 = $175,464

Taxes on $175,464 (30%)

$52,639

Your old tax bill

$45,000

Your new tax bill

$52,639

Estimated tax savings

-$7,639

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