BNBCalc Short Term Rental Rental Arbitrage Analysis 2901 N Dale Mabry Hwy

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$31,776

Profit (Cash Flow)

-$6,579

Cash on Cash Return

-99.7%

Annual Revenue

$31,776

AirDNA projects $150/night at 58% occupancy ($31,776). Airbtics projects $123/night at 65% occupancy ($29,201). Airbtics predicts this property will perform in the 80% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,526	$18,840	$25,007	$34,564
Occupancy	58%	68%	77%	85%
Nightly Rate	$60	$71	$84	$106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
J&M AirBnB 5 minutes from Raymond James	$17,146	$66	69%	1	0	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (241)
Cozy Tampa Treasure Tiny House	$16,541	$78	55%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (199)
Cozy full amenitie's suite, pet friendly	$18,401	$51	85%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (163)
Villa azul	$15,157	$87	46%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Beautiful & Brand New Cottage perfectly located!	$19,604	$67	77%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (339)
Loft Close to Downtown, Airport and Stadium	$20,217	$66	78%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.8 (379)
Modern Brand New Apartment w amazing outdoor patio	$17,516	$75	59%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (95)
Peaceful & Private Guesthouse for Couple’s Getaway	$17,068	$58	77%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (78)
Torres' Tiny Home @MidTown Raymond James Stadium	$23,924	$78	81%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (113)
Stylish Luxe & Private Cottage 5min from Downtown	$18,508	$75	63%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (238)
The Torres' Loft@Midtown & RaymondJames Stadium!	$22,182	$77	75%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.8 (75)
The Torres' Camper@Midtown&RaymondJamesStadium	$17,716	$66	68%	1	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (3)
Luxury Apartment in Historic District West Tampa	$20,978	$74	73%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (50)
Charming 1 BR W Pool - Walk to Raymond James!	$48,396	$137	89%	1	1	1	$150	✅	✅	✅	Y / Y	⭐️ 4.7 (54)
Castillo Residencial	$15,945	$89	45%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (92)
Cozy 1 bedroom apartment, everything nearby!	$24,411	$70	92%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 5 (96)
La Casita de Sonia	$17,109	$61	75%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (51)
Adorable Novel Midtown 1	$14,158	$51	59%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.7 (72)
The Hideaway	$18,823	$62	77%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (196)
Centrally Located Apt Airport-Downtown-Stadiums	$27,085	$72	98%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (212)
Midtown Mod w/King Bed+Fooseball	$16,773	$48	87%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (78)
CocoRose Guest suite in Tampa	$16,984	$61	68%	1	1	1	$62	❌	❌	✅	N / N	⭐️ 4.8 (118)
Lovely 1 Bedroom Apartment with free parking.	$22,401	$84	68%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (133)
Gorgeous Tiny House in Tampa. We have power & WIFI	$21,204	$130	42%	1	1	1	$60	❌	❌	✅	N / N	⭐️ 4.9 (13)
Private Suite- 1/1 Midtown - Tampa- Walk to RJ.	$23,057	$105	57%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.9 (49)
Amazing Novel midtown	$16,668	$57	75%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.5 (31)
#43 La Salle in-law suite. Near Raymon James Stadi	$15,117	$54	68%	1	1	2	$64	❌	❌	❌	N / N	⭐️ 4.9 (120)
Cozy Tampa Apartment	$17,254	$54	83%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.8 (347)
COZY Tampa studio	$14,324	$52	67%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.8 (373)
Chic Suite Near Stadium W/Free Parking & Wifi	$18,852	$81	59%	1	1	4	$50	❌	❌	❌	N / Y	⭐️ 4.8 (110)
Adorable 1-bedroom guest suite by Raymond James	$18,164	$67	70%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (50)
Prívate Modern 1 bedroom close to everything.	$14,506	$51	70%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (39)
Kary’s Oasis Near Midtown Guest Suite	$14,105	$87	39%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (61)
Lovely one-bedroom apartment in a centric area.	$18,745	$65	72%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.8 (77)
Apartamento la Roca	$17,229	$75	58%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (65)
Marilyn & J	$10,876	$51	55%	1	1	2	$25	❌	❌	❌	N / N	⭐️ 4.8 (24)
Prime Location Retreat: Charming Studio	$23,873	$95	65%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (28)
Prime Location Retreat: Stylish Guest Suite	$17,815	$120	37%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy Studio	$23,017	$100	61%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (21)

Return Metrics

-99.67% 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)	-$6,578	-$13,157	-$19,736	-$26,314	-$32,893	-$65,786	-$197,360
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	-$6,578	-$13,157	-$19,736	-$26,314	-$32,893	-$65,786	-$197,360

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-99.67%

Payback Period Days

Return on Investment

-99.67%

2901 N Dale Mabry Hwy Tampa, Florida, 33607

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$8,040

Zestimate

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$31,776

Annual Revenue

This property is projected to be in the top 80% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 58% occupancy.Projected nightly rate is $123/night at 65% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$19,001

Avg annual revenue

66%

Avg occupancy rate

$75

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

$5k

$20k

$35k

$50k

-$6,579

Profit

Revenue

$31,776

Operating Expenses

$16,131

Operating Income

$15,645

Net Effective Rent

$22,224

Profit (Cash Flow)

-$6,579

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-99.67%

Payback Period Days