BNBCalc Short Term Rental Rental Arbitrage Analysis 5901 E Fowler Ave, Temple Terrace, FL, 33617

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$26,005

Profit (Cash Flow)

-$14,575

Cash on Cash Return

-335.1%

Annual Revenue

$26,005

AirDNA projects $123/night at 71% occupancy ($31,896). Airbtics projects $78/night at 68% occupancy ($19,372). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 80% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,600	$20,328	$27,759	$31,569
Occupancy	59%	69%	80%	84%
Nightly Rate	$64	$76	$89	$96

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
•Bella-Mère• Suite by USF, Busch Gardens, Moffitt	$22,439	$80	71%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (241)
Guest suite in Tampa	$17,998	$68	67%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (50)
Cozy guesthouse, 1 Bed, 2 miles from Busch Gardens	$16,285	$58	68%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (132)
Lovely guesthouse 1 BR w/ free parking & WiFi	$18,419	$62	75%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (154)
1925 Casita, 5 min to Busch Gardens and USF	$24,286	$93	69%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (82)
Nalas House \| Full Living Room+Kitchen+Bedroom	$22,564	$77	78%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (369)
Tiny Container Home Oasis Near Bush Gardens	$31,857	$136	64%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (124)
Adventure Gardens Oasis Near Busch Gardens	$25,035	$108	60%	1	1	2	$50	❌	✅	❌	N / Y	⭐️ 5 (112)
New Tiny Tampa, Entertaining Backyard & BBQ	$36,170	$114	85%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (167)
Cozy Little Camper	$13,117	$64	56%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (205)
⚡️Private Efficiency Room⚡️USF-Moffitt-Busch Gardens	$20,900	$65	84%	1	1	3	$59	❌	❌	❌	Y / Y	⭐️ 5 (109)
"sensation of tampa" near/Busch Gard/usf/casino	$25,524	$92	75%	1	1	1	$30	✅	❌	❌	N / Y	⭐️ 5 (156)
Layla’s Place	$19,542	$67	77%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (241)
Suite The Marine	$18,152	$56	81%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (190)
Vacaciones de Escape 2	$21,516	$66	81%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (102)
Escape Vacacional 1	$21,425	$66	80%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (124)
Wood Roller Coaster	$17,450	$69	66%	1	1	2	$20	❌	❌	✅	N / Y	⭐️ 5 (98)
Mágic Tower	$18,930	$78	62%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (80)
Mena's Cozy Studio Apartment	$19,588	$61	79%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (46)
Private Casita in the Heart of Tampa	$29,764	$95	81%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (231)
Adorable 1 bedroom guesthouse Near USF	$20,008	$74	69%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (200)
Modern Guest House	$25,330	$84	79%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (35)
Stylish Studio	$27,891	$89	83%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (77)
Tropical Oasis Guest Studio free covered parking	$15,805	$76	54%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 5 (210)
"Red comfort trip" 5 minutes to Bush gardens	$21,395	$95	60%	1	1	2	$40	✅	❌	❌	Y / Y	⭐️ 5 (144)
El Hoy	$22,895	$82	74%	1	1	30	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Busch Gardens Bliss Retreat 1 Bedroom	$20,717	$61	82%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Mediterranean Suite	$20,634	$59	91%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (113)
la Estrella	$15,603	$87	49%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (56)
Busch Gardens Bright Modern Tiny Home	$22,081	$84	65%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (168)
Studio with private entrance and bathroom	$17,613	$49	96%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (65)
Private Bush Gardens View Suite	$15,594	$91	44%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (102)
Adorable suite place front the river	$23,031	$142	40%	1	1	3	$85	❌	✅	❌	N / Y	⭐️ 5 (77)
Cozy and clean place for your stay	$10,696	$45	59%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (193)
Busch Gardens, Moffitt, USF Charming Villa	$20,011	$86	57%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (190)
The B&G Suite	$11,126	$95	32%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Busch Gardens Bliss Suite-2	$13,312	$74	41%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Lalas House	$16,177	$65	64%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (244)
Luna's Suite	$22,823	$63	98%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (197)
Tampa Campa near Busch Gardens	$14,546	$76	46%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (16)

Return Metrics

-335.06% 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)	-$14,575	-$29,150	-$43,725	-$58,301	-$72,876	-$145,753	-$437,259
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	-$14,575	-$29,150	-$43,725	-$58,301	-$72,876	-$145,753	-$437,259

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-335.06%

Payback Period Days

Return on Investment

-335.06%

5901 E Fowler Ave Temple Terrace, Florida, 33617

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$26,005

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 71% occupancy.Projected nightly rate is $78/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$20,456

Avg annual revenue

68%

Avg occupancy rate

$78

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

$20k

$30k

$35k

-$14,575

Profit

Revenue

$26,005

Operating Expenses

$15,381

Operating Income

$10,625

Net Effective Rent

$25,200

Profit (Cash Flow)

-$14,575

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-335.06%

Payback Period Days