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 4008 E Hanlon St, Tampa, FL 33617

3 bed β€’ 1 bath β€’ 9 guests β€’ $202,800

BNB

Calc

Annual Revenue

$41,309

Profit (Cash Flow)

$8,579

Cap Rate

11.0%

Annual Revenue

$41,309

Airbtics projects $174/night at 65% occupancy ($41,309). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $174 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,404$38,819$65,720$86,127
Occupancy52%63%79%90%
Nightly Rate$138$160$217$250

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
Urban Paradise: Stylish Getaway near Buschgardens

No image available

$24,739
$92
63%
311$82βŒβŒβœ…Y / Y⭐️ 4 (42)
Busch Gardens vacation location

No image available

$28,275
$114
63%
313$125βœ…βŒβŒY / Y⭐️ 4.6 (21)
3brm/King*GameRoom*near Busch Gardens, USF&Moffitt

No image available

$44,008
$167
72%
312$0❌❌❌Y / Y⭐️ 5 (115)
Comfy Home, heater Pool, 3 bedrooms

No image available

$51,515
$152
86%
313$200βœ…βŒβŒY / Y⭐️ 4.8 (47)
-Entire home- Minutes from Busch Gardens.

No image available

$44,558
$138
83%
312$100βŒβŒβœ…Y / Y⭐️ 5 (100)
Hidden Gem 3br/1b+Jacuzzi+busch garden+fishn+kayak

No image available

$28,434
$116
63%
312$90βŒβœ…βœ…Y / Y⭐️ 4.9 (52)
Entire House at walking distance from Bush Gardens

No image available

$28,470
$130
55%
321$59❌❌❌Y / Y⭐️ 5 (198)
Busch Garden Vacation Home

No image available

$33,694
$180
48%
331$150βŒβœ…βŒY / Y⭐️ 4.7 (7)
Peaceful & Conveniently Located

No image available

$30,318
$143
47%
322$150❌❌❌Y / Y⭐️ 4.7 (22)
Cheerful 3 -bedroom vacation home with pool.

No image available

$29,557
$242
31%
321$100βœ…βŒβŒY / Y⭐️ 4.9 (79)
Riverfront House with Pool and Hot Tub!

No image available

$63,850
$212
76%
321$150βœ…βœ…βŒY / Y⭐️ 4.8 (61)
Art House Tampa Stay

No image available

$44,438
$322
37%
322$30βŒβŒβœ…Y / N⭐️ 5 (16)
Brand new house Walking distance to Busch Gardens

No image available

$50,643
$195
68%
322$175❌❌❌Y / Y⭐️ 5 (44)
Busch Gardens Deluxe Edition w/heatedpool

No image available

$60,608
$243
65%
322$140βœ…βŒβœ…Y / Y⭐️ 4.9 (79)
Walk to Busch Garden |Dogs Ok |Fenced |Parking

No image available

$46,565
$198
61%
327$165βŒβŒβœ…Y / Y⭐️ 4.9 (22)
New Busch Gardens/Adventure Island Getaway.

No image available

$50,687
$180
75%
322$150❌❌❌Y / Y⭐️ 5 (19)
Newly Furnished! The Daffodil 3-bedroom,parking

No image available

$19,701
$96
52%
311$105βŒβŒβœ…Y / Y⭐️ 4.6 (12)
Remodel home near to bush garden, USF, Moffitt.

No image available

$33,039
$234
32%
323$165❌❌❌Y / Y⭐️ 5 (1)
Mid Cent Modern near Beach πŸ– Bush Gardens 🎒 USF πŸŽ“

No image available

$24,902
$108
59%
321$130βœ…βŒβœ…Y / Y⭐️ 4.8 (27)
The Haven; 3br Riverside Home Near Busch Gardens

No image available

$48,048
$223
54%
312$190❌❌❌Y / Y⭐️ 5 (42)
Exclusive Vacation Home near Busch Gardens & USF

No image available

$49,542
$144
94%
331$0βŒβŒβœ…Y / Y⭐️ 5 (22)
"Sun Villa" - 3 bd/2 bath home w/ fenced yard

No image available

$30,192
$157
50%
327$175βŒβŒβœ…Y / Y⭐️ 4.8 (99)
Spacious Home | Relaxing

No image available

$60,277
$250
59%
321$160βŒβŒβœ…Y / Y⭐️ 4.8 (9)
β˜†Modern & Spaciousβ˜† Family Ready | Ace Location

No image available

$47,533
$153
75%
321$139βŒβŒβœ…Y / Y⭐️ 4.6 (34)
Lemonade Living - min to Busch Gardens

No image available

$25,211
$164
42%
312$0❌❌❌Y / Y⭐️ 4.8 (7)
Tropical Oasis | Private pool | Ace Location

No image available

$79,033
$261
78%
321$200βœ…βŒβœ…Y / Y⭐️ 4.7 (11)
Busch Gardens/Adv. Island Oasis - House for rent

No image available

$45,458
$138
90%
323$0❌❌❌Y / Y⭐️ 5 (2)
The Kraken: Heated pool | 5 to BG | Pets OK

No image available

$85,654
$275
82%
325$200βœ…βŒβœ…Y / Y⭐️ 4.8 (15)
Wick Place Home

No image available

$21,005
$140
41%
311$0❌❌❌Y / Y⭐️ 5 (6)
Tampa Home w/ Patio - 1 Mi to Busch Gardens!

No image available

$41,299
$217
52%
323$0βŒβŒβœ…Y / Y⭐️ 3 (1)
Minutes to Busch Gardens, Moffitt and VA Hospital!

No image available

$36,140
$96
100%
313$85❌❌❌Y / Y⭐️ 4.8 (49)
Entire home near USF Bush-Garden Moffitt-Center

No image available

$25,288
$141
49%
322$0βŒβŒβœ…Y / Y⭐️ 4.7 (20)
Newly Renovated! The Clover

No image available

$29,796
$148
55%
311$0❌❌❌N / Y⭐️ 4.8 (5)
Tropical Oasis | Private pool | Ace Location

No image available

$38,460
$148
71%
321$0βœ…βŒβœ…Y / Y⭐️ 0 (0)
Bush Gardens Cozy Home

No image available

$58,394
$129
100%
321$120βŒβŒβœ…Y / Y⭐️ 4.8 (58)
Cozy 3/2 Pool Home with Grill & Billiards Table

No image available

$54,681
$180
83%
321$0βœ…βŒβŒY / Y⭐️ 4.5 (12)
PRIVATE COMFORTABLE 3 BEDROOM OASIS

No image available

$38,622
$173
61%
322$0βŒβŒβœ…N / Y⭐️ 4.7 (16)
Tropical Oasis | Private pool | Ace Location

No image available

$88,947
$253
92%
321$200βœ…βŒβœ…Y / Y⭐️ 0 (0)
Newly remodeled home next to Busch garden.

No image available

$72,317
$220
87%
322$130βŒβŒβœ…Y / Y⭐️ 4.5 (11)
Cozy 3/2-mins from Busch Gardens/ Adventure Island

No image available

$32,059
$120
73%
321$0❌❌❌Y / Y⭐️ 5 (9)

Return Metrics

15.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,578$17,157$25,735$34,314$42,893$85,786$257,359
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$162,240$162,240$162,240$162,240$162,240$162,240$162,240
Down Payment$40,560$40,560$40,560$40,560$40,560$40,560$40,560
Property Appreciation$6,084$12,350$18,805$25,453$32,300$69,746$289,448
Total Return$217,462$232,307$247,341$262,567$277,994$358,332$749,608

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.62%

Cap Rate

10.97%

Return on Investment

30.34%

property-location

4008 E Hanlon St Tampa, FL, 33617

3 bed β€’ 1 bath β€’ 9 guests

Est. $973/mo

Agent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide


Laws


Market Data

$41,309

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 65% occupancy.

Top 46% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$43,648

Avg annual revenue

65%

Avg occupancy rate

$174

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$8,579

Profit

Revenue

$41,309

Operating Expenses

$19,050

Operating Income

$22,259

Mortgage & Taxes

$13,680

Profit (Cash Flow)

$8,579

$54,894

Cash Investment

Down Payment

$40,560

Renos & Furnishing

$8,250

Closing Costs

$6,084

Total

$54,894

DSCR Ratio

Strong

1.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.62%

Cap Rate

10.97%

Profit (Cummulative)

$8,579

$162,240

$8,250

$6,084

$0

Total Gain

$16,655

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

$9,625

Deductible property tax

$2,008

Your total deduction

$12,651

Your adjusted annual income

$150,000 - $12,651 = $137,349


Taxes on $137,349 (30%)

$41,205

Your old tax bill

$45,000

Your new tax bill

$41,205


Estimated tax savings

$3,795

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