BNBCalc Short Term Rental Rental Arbitrage Analysis 702 Brooker Ridge Ct, Brandon, FL, 33511

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$67,051

Profit (Cash Flow)

$9,135

Cash on Cash Return

84.2%

Annual Revenue

$67,051

AirDNA projects $261/night at 71% occupancy ($67,683). Airbtics projects $274/night at 67% occupancy ($67,051). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,043	$65,203	$94,171	$112,341
Occupancy	60%	67%	77%	83%
Nightly Rate	$224	$257	$322	$355

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heated/private pool- fenced yard-kid/pet friendly!	$75,777	$329	61%	4	2.5	2	$235	✅	❌	✅	Y / Y	⭐️ 5 (45)
Spacious & Amazing Home w/ Big Pool and Patio	$73,560	$236	79%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (55)
Heated Pool House * 14 PPL * Stunning * Pool Table	$78,186	$247	81%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (45)
Large 4 bedroom house close to expressway.	$44,549	$203	55%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (211)
The Pelican/Pool/HotTub/GameRoom	$71,047	$343	53%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (33)
Heated Pool Near Tampa w/ games, firepit, kingbeds	$79,979	$242	88%	4	2	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (55)
4 bedrooms 2.5 bathrooms Pool	$48,733	$255	49%	4	2.5	2	$199	✅	❌	✅	Y / Y	⭐️ 5 (95)
Spacious Brandon Home: Hot Tub, Pool, & Game Room	$60,394	$226	66%	4	3	3	$274	✅	✅	❌	Y / Y	⭐️ 4 (5)
Stunning Heated Pool House for 10 in Brandon, FL	$80,806	$259	81%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (39)
Bright & Airy Home \| X-Large Private Pool \| Arcade	$54,981	$182	76%	4	2.5	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (46)
Modern 4 BR Heated Pool House w Theater Game Room	$55,816	$265	54%	4	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (80)
Entire home - 2 king suites with Golf Course view	$62,352	$249	66%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Rustic Farmhouse w/ Pool/Game Rm/ Master w/ K Bed	$61,961	$276	56%	4	4	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (55)
Spacious & amazing lake view with pool. 4/2	$62,019	$243	69%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (93)
Nautical Nook Pool Home	$89,520	$354	67%	4	2.5	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (47)
Shady Oaks Estate/free heated pool/ Tampa Airport	$82,617	$265	83%	4	3.5	4	$275	✅	❌	❌	Y / Y	⭐️ 5 (46)
Countryside retreat	$45,064	$146	77%	4	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (66)
Water Front Home to Alafia River	$47,304	$238	54%	4	3	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa para pasar unas buenas vacaciones en familia	$69,646	$231	78%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Casa Del Sol	$50,805	$266	52%	4	2	6	$150	✅	❌	❌	Y / Y	⭐️ 5 (94)
Valrico Vacation Rental ~ 10 Mi to Dinosaur World!	$35,341	$142	68%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
On the Alafia River, private yard, hottub & kayaks	$68,575	$254	71%	4	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (53)
Beautiful home in Valrico FL	$69,386	$217	84%	4	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
Waterfront Rancher Retreat - Exotic Bird Haven	$111,421	$604	49%	4	2	3	$227	✅	❌	❌	Y / Y	⭐️ 4.7 (49)
☺ Family friendly ☺ 4bd 2 bth pool home near Tampa	$52,241	$208	65%	4	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Exquisite English Tudor House	$48,470	$206	63%	4	2.5	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (94)
Tropical Oasis W/ pool & hot tub	$98,234	$305	88%	4	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (28)
Relax on the River	$82,962	$335	67%	4	3	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (8)
Serenity Suite Your Cozy Getaway	$60,902	$208	80%	4	3	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (14)
The Golden Gem	$133,645	$390	90%	4	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
The Flamingo Oasis	$51,859	$335	38%	4	2	2	$220	✅	✅	✅	Y / Y	⭐️ 4.5 (48)
Pearl Ranch \| Luxury Retreat	$90,732	$320	74%	4	3	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (34)
Stay & Play Tampa Bay	$53,263	$218	66%	4	2	6	$200	✅	❌	❌	Y / Y	⭐️ 5 (37)
Luxury Florida \| Safe Neighborhood \| Pets Welcome	$71,175	$272	67%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
Lakefront Brandon Home w/ Patio & Screened Lanai!	$71,524	$285	67%	4	2	7	$258	❌	❌	✅	Y / Y	⭐️ 5 (16)
Tampa Bay-Heated Pool home Valrico/Brandon FL	$68,590	$278	67%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (70)
Cozy private vacation house in Brandon Florida.	$77,630	$343	61%	4	4	3	$220	✅	❌	❌	Y / Y	⭐️ 5 (208)
Sunshine Splash: Pool Home Escape in Tampa Suburbs	$52,660	$218	66%	4	2.5	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Breath-taking Garden of Eden for up to 12 guests	$79,242	$365	58%	4	2	1	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Stunning Home Design with Heated Pool Delights!	$121,985	$438	72%	4	2	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

84.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,134	$18,269	$27,404	$36,539	$45,673	$91,347	$274,043
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	$9,134	$18,269	$27,404	$36,539	$45,673	$91,347	$274,043

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.19%

Payback Period Days

433

Return on Investment

84.19%

702 Brooker Ridge Ct Brandon, Florida, 33511

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,051

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $261/night at 71% occupancy.Projected nightly rate is $274/night at 67% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$69,873

Avg annual revenue

67%

Avg occupancy rate

$274

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

$35k

$65k

$100k

$135k

$9,135

Profit

Revenue

$67,051

Operating Expenses

$20,717

Operating Income

$46,335

Net Effective Rent

$37,200

Profit (Cash Flow)

$9,135

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.19%

Payback Period Days

433