BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 11709 N Armenia Ave

4 bed • 3 bath • 12 guests • $286,200

BNB

Calc

Report by:

contact@ilfuturoproperties.com

Annual Revenue

$84,591

Profit (Cash Flow)

$42,952

Cap Rate

20.9%

Annual Revenue

$84,591

AirDNA projects $386/night at 60% occupancy ($84,590). Airbtics projects $310/night at 62% occupancy ($70,199). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $386 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,881$69,818$91,393$145,757
Occupancy54%61%69%83%
Nightly Rate$226$300$345$465

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Huge Pool House + 16 Guests + King Bed + Renovated

No image available

$127,710
$542
62%
424$250✅❌✅Y / Y⭐️ 4.8 (55)
Tampa, 3/3 + 1/1 In-law Suite, King Bed!

No image available

$84,575
$311
70%
442$289✅❌❌Y / Y⭐️ 4.9 (17)
#3 Bush Gardens-Downtown& Bay Area Beaches *

No image available

$42,650
$271
43%
422$0❌❌✅Y / Y⭐️ 4.8 (44)
"Luxe at Last" - Grill|Fully Fenced|Patio

No image available

$56,288
$195
66%
421$200❌❌✅Y / Y⭐️ 4.5 (76)
Relaxing 4 Bedroom House with Pool and much more!

No image available

$41,417
$276
41%
422$0✅❌❌Y / Y⭐️ 4.8 (28)
4 Bedrms, Pool, SPA like Jetted Tub, Rain Shower

No image available

$40,876
$217
49%
433$160✅❌✅Y / Y⭐️ 4.5 (52)
Entire Home near attractions! Large Yard. Private!

No image available

$74,287
$330
58%
433$140❌❌❌Y / Y⭐️ 5 (45)
Massive 4k sqft Carrolwood Home centrally located!

No image available

$63,879
$235
69%
432$250✅❌✅Y / Y⭐️ 5 (55)
Central Spacious Family Pool Home

No image available

$61,225
$300
54%
433$150✅❌❌Y / Y⭐️ 4.8 (48)
New Luxurious 16 Guest Vacation Rental.

No image available

$78,141
$350
61%
422$0❌❌✅Y / Y⭐️ 4.7 (22)
Tampa Pool & Golf Course Haven

No image available

$114,747
$340
92%
432$150✅❌❌Y / Y⭐️ 5 (30)
Newly Renovated Tampa Home w Hot Tub & Pool Table!

No image available

$55,646
$181
84%
432$0✅✅❌Y / Y⭐️ 4.5 (23)
Bright Tampa Oasis w/ Outdoor Pool & Gazebo!

No image available

$132,707
$605
58%
432$284✅❌❌Y / Y⭐️ 4.8 (4)
#3B New Bush Gardens-Downtown

No image available

$35,829
$160
55%
422$155❌❌✅Y / Y⭐️ 4.5 (7)
Family Pool Retreat | Luxury 4bd/3ba | Lake Access

No image available

$107,219
$351
82%
435$200✅❌❌Y / Y⭐️ 5 (14)

Return Metrics

18.23% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$42,951$85,903$128,855$171,806$214,758$429,516$1,288,550
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$117,341$117,341$117,341$117,341$117,341$117,341$117,341
Down Payment$168,858$168,858$168,858$168,858$168,858$168,858$168,858
Property Appreciation$8,586$17,429$26,538$35,920$45,584$98,428$408,482
Total Return$337,737$389,532$441,593$493,927$546,542$814,145$1,983,232

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.23%

Cap Rate

20.93%

Return on Investment

22.8%

property-location

11709 N Armenia Ave Tampa, Florida, 33612-5029

4 bed • 3 bath • 12 guests

Est. $1,373/mo

Agent

This property is for sale!

Contact

Tampa

Guide

Zoning

Market

Guide


Laws


Market Data

$84,591

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $386/night at 60% occupancy.Projected nightly rate is $310/night at 62% occupancy.

Top 48% of comparables

Top 14% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$74,479

Avg annual revenue

62%

Avg occupancy rate

$310

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

$35k

$65k

$100k

$135k

Sign up to see the data on 15 all comparables

$42,952

Profit

Revenue

$84,591

Operating Expenses

$24,677

Operating Income

$59,914

Mortgage & Taxes

$16,962

Profit (Cash Flow)

$42,952

$235,604

Cash Investment

Down Payment

$168,858

Renos & Furnishing

$58,160

Closing Costs

$8,586

Total

$235,604

DSCR Ratio

Strong

3.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.23%

Cap Rate

20.93%

Profit (Cummulative)

$42,952

$117,342

$58,160

$8,586

$0

Total Gain

$53,735

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

$10,380

Deductible property tax

$4,293

Your total deduction

-$3,740

Your adjusted annual income

$150,000 - -$3,740 = $153,740


Taxes on $153,740 (30%)

$46,122

Your old tax bill

$45,000

Your new tax bill

$46,122


Estimated tax savings

-$1,122

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

12,000 sqft

Year built:

1933

Size:

3,888 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1714 Round Pond Ave321,858-13,7501958$425,000-
11727 N Edison Ave321,145-7,0001955$389,90059
906 Ralkell Rd321,726-7,7701955$0-
12001 Hope Ln421,756-11,8001962$425,000-
12401 N Boulevard421,940-11,7761966$166,300-
1502 Eckles Dr422,312-11,1541972$510,00028
12346 N Howard Ave321,475-13,8601953$521,00042
511 W 124th Ave321,632-17,0101946$477,0006
1901 N Village Ave422,650-27,3841965$505,00059
1507 Eckles Dr321,780-12,2621983$490,00040

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 12,000 sqft
  • Building area: 3,888 sqft
  • Garage: No
  • Heating: Central
  • Pool: Yes
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RSC-6
  • Land Use: Residential
  • Parcel Number: U112818ZZZ000000861600
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $195,064
  • County Est. Land Value: $82,320
  • Assessed Land Value: -
  • County Est. Structure Value: $245,466
  • Market Estimate: $455,020


Sale history

DateSale Price% FinancedBuyer
05/28/24$55,1000%Deutsche Bank National Trust Compan, Home Eqt Mtg Loan Asset Backed Tr S
Invalid Date$279,90087%Fred A Vega
Invalid Date$203,00097%Julie L Roody, Shannon L Roody
Invalid Date$00%Kristie L Simpson
Invalid Date$19,0000%Richard E Zaitz, Connie Zaitz

Ownership

  • Name: Deutsche Bank National Trust Compan
  • Owner Occupied: No
  • Owner Mailing Address: 1661 Worthington Rd Ste 100, West Palm Beach, Fl 33409
  • Years Owned: 240
  • Home Equity: $254,550
  • Mortgage Balance Remaining: $352,750
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Lake Magdalene Elementary School with 4/10 star rating
  • Middle School: Adams Middle School with 1/10 star rating
  • High School: Chamberlain High School with 3/10 star rating