BNBCalc Short Term Rental Rental Arbitrage Analysis 3640 Anderson Ave, Tampa, FL, 33611

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,484

Profit (Cash Flow)

-$31,379

Cash on Cash Return

-364.9%

Annual Revenue

$60,484

AirDNA projects $291/night at 62% occupancy ($65,897). Airbtics projects $230/night at 72% occupancy ($60,484). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,294	$57,759	$91,216	$130,968
Occupancy	61%	73%	84%	92%
Nightly Rate	$164	$206	$285	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sun Bay Getaway \| Backyard Pool w/ Winter Rates!	$65,366	$208	81%	3	2	1	$284	✅	❌	❌	Y / Y	⭐️ 5 (33)
Comfy beds, newly remodeled with private backyard!	$46,421	$160	77%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
Modern Pool Home W/ Hot Tub AND Pool Table!	$63,093	$185	84%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (121)
Fun & Cheerful Mini Golf Pool/ Hot Tub Home	$55,053	$154	87%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (123)
Beautiful Tampa Pool/ Hot Tub Home- Spacious Yard	$110,513	$307	93%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (100)
3BR Hot Tub Retreat Steps from Bayshore Path!	$48,897	$171	73%	3	2	3	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (46)
Adventure Base Camp	$38,770	$115	86%	3	1.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)
Refreshed Oasis! Pool/Hot Tub King Beds Pets OK	$54,206	$151	89%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (179)
Cozy luxurious Home\|Sleeps 8\| Central Location!	$40,447	$175	60%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Spacious 3BR Tampa Home, Heated Pool, Fun Backyard	$74,743	$207	92%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (159)
Heated Pool Home & Cabana in South Tampa 3 beds	$59,081	$205	74%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (73)
South Tampa 3/2 w/Backyard \| Sleeps 10!	$83,781	$236	92%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (66)
New Modern Townhouse in South Tampa	$55,382	$209	70%	3	2.5	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (44)
Chic 3bdrm 2bth Home in S. Tampa	$69,100	$288	64%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (59)
Beautiful Tyson 5 min from bayshore BLV	$58,954	$208	72%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (26)
Lackland Landing	$52,647	$165	85%	3	1	5	$80	❌	❌	✅	Y / Y	⭐️ 5 (42)
Cozy 3BR near airport & downtown Tampa	$49,045	$203	62%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (79)
Luxury home in the heart of South Tampa & POOL!	$91,388	$475	52%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (72)
The Great Escape	$84,506	$284	79%	3	2	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (97)
Home away from Home -South Tampa	$47,043	$129	99%	3	1.5	6	$90	❌	❌	❌	Y / Y	⭐️ 5 (16)
Barsala \| Stunning 3BD with resort-style pool	$52,505	$299	45%	3	0	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (10)
Barsala \| Stunning 3BD with Pool & Cabanas	$51,682	$294	45%	3	0	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (4)
Cozy South Tampa Retreat	$29,855	$147	53%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Relaxing Retreat:Poolside Escape	$73,109	$235	85%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Newly Renovated Home - Walk to Gadsden Park	$86,011	$373	60%	3	2	1	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
South TPA 3BR Home w/ NEW Pool System \| OpenLayout	$48,166	$209	60%	3	2	3	$145	✅	❌	❌	Y / Y	⭐️ 4.6 (57)
Family & Pet-Friendly South Tampa 3BR Close to DT	$53,636	$198	70%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cutest and coziest house on the block	$34,607	$126	70%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (14)
Upscale Modern Spacious Home in Heart of Tampa	$57,104	$189	77%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Newly Updated South Tampa Pool Home!	$138,803	$499	74%	3	2	1	$275	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Pool & Grill, Firepit Backyard Oasis, South Tampa	$90,315	$301	80%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (52)
Private House with Pool and Cabana	$66,847	$192	94%	3	1	4	$165	✅	❌	✅	Y / Y	⭐️ 5 (114)
Entire House, 3rms, 2brms, 6 Beds,Sleep 8,Backyard	$31,925	$161	51%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Luxury Vacation Home at the Bay !	$45,474	$219	52%	3	1.5	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (32)
Perfect Family & friends Getaway	$41,223	$145	73%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (114)
Spacious 3-Bedroom Oasis in South Tampa	$42,281	$142	69%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4 (9)
Pool and Spa Retreat in South Tampa	$107,956	$436	65%	3	2	1	$275	✅	✅	✅	Y / Y	⭐️ 4 (6)
New 3BR South Tampa Modern Home 10 Min Downtown	$88,818	$392	61%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
South Tampa Townhome and Pool	$55,583	$183	78%	3	2	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (22)
Minutes to Downtown - Pool - Dog Friendly	$64,134	$258	64%	3	1.5	2	$230	✅	❌	✅	Y / Y	⭐️ 5 (43)

Return Metrics

-364.86% 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)	-$31,378	-$62,757	-$94,135	-$125,514	-$156,892	-$313,785	-$941,356
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	-$31,378	-$62,757	-$94,135	-$125,514	-$156,892	-$313,785	-$941,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-364.86%

Payback Period Days

Return on Investment

-364.86%

3640 Anderson Ave Tampa, Florida, 33611

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$60,484

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $291/night at 62% occupancy ($65,897.32). Airbtics projects $285/night at 72% occupancy ($60,484).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$62,711

Avg annual revenue

72%

Avg occupancy rate

$230

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

-$31,379

Profit

Revenue

$60,484

Operating Expenses

$19,863

Operating Income

$40,621

Net Effective Rent

$72,000

Profit (Cash Flow)

-$31,379

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-364.86%

Payback Period Days