BNBCalc Short Term Rental Rental Arbitrage Analysis 2827 Low Country Pl, Lutz, FL, 33559

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$22,879

Profit (Cash Flow)

-$15,495

Cash on Cash Return

-356.2%

Annual Revenue

$22,879

AirDNA projects $116/night at 56% occupancy ($23,726). Airbtics projects $116/night at 54% occupancy ($22,878). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,536	$19,437	$37,704	$54,520
Occupancy	40%	46%	64%	86%
Nightly Rate	$90	$105	$152	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Secluded Backyard Glampground as seen on A&E!	$12,527	$78	36%	1	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (128)
Why stay at a hotel when you can stay at a Resort!	$50,172	$149	92%	1	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Cozy and special stay	$24,720	$94	64%	1	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Farm Cottage - Quiet but Close to Everything	$25,971	$105	63%	1	1	1	$40	✅	❌	✅	N / Y	⭐️ 5 (93)
Tiny Lime House, Cozy Modern Bright Garden Retreat	$18,068	$98	46%	1	1	2	$65	❌	✅	✅	N / Y	⭐️ 4.9 (104)
Midnight Magic at Paradise Lakes	$18,509	$155	32%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (4)
Premium Deluxe 1 bedroom 1 bath - 518	$29,337	$184	43%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (10)
Gettin' Freaky in the Tiki (J-2)	$18,538	$105	44%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (23)
We're All Mad Here (D-4)	$17,648	$114	39%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (12)
Our Little Nest (H-13)	$30,274	$119	64%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (18)
*Pet Friendly- Peaceful LUTZ Rustic Inn Studio	$20,109	$63	78%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.9 (178)
Tiny House/Camping/Glamping Tent Garden Retreat	$25,997	$160	41%	1	1	2	$65	❌	✅	✅	N / Y	⭐️ 4.9 (138)
Eden Lane Oasis - 30 minutes from downtown Tampa!	$25,459	$74	94%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (65)
Tiny Red - Art House & Garden Retreat	$19,021	$86	53%	1	1	2	$65	❌	✅	✅	N / Y	⭐️ 5 (134)
Jungle Passion at Paradise Lakes	$15,810	$170	25%	1	1	2	$35	❌	❌	❌	N / N	⭐️ 5 (3)

Return Metrics

-356.21% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,495	-$30,990	-$46,486	-$61,981	-$77,476	-$154,953	-$464,861
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	-$15,495	-$30,990	-$46,486	-$61,981	-$77,476	-$154,953	-$464,861

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-356.21%

Payback Period Days

Return on Investment

-356.21%

2827 Low Country Pl Lutz, Florida, 33559

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,549

Zestimate

$22,879

Annual Revenue

BNBCalc predicts this property will get $116 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$23,477

Avg annual revenue

54%

Avg occupancy rate

$116

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

$10k

$25k

$35k

$50k

-$15,495

Profit

Revenue

$22,879

Operating Expenses

$14,974

Operating Income

$7,905

Net Effective Rent

$23,400

Profit (Cash Flow)

-$15,495

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-356.21%

Payback Period Days