BNBCalc Short Term Rental Rental Arbitrage Analysis 817 Bannockburn Ave, Tampa, FL, 33617

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$76,329

Profit (Cash Flow)

$8,578

Cash on Cash Return

79.1%

Annual Revenue

$76,329

AirDNA projects $467/night at 58% occupancy ($98,929). Airbtics projects $248/night at 68% occupancy ($61,594). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,464	$53,246	$79,386	$154,743
Occupancy	59%	70%	81%	89%
Nightly Rate	$164	$201	$258	$464

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Float-In Movie! FreeHeatedPoolSpa BGardens USF 4/2	$131,489	$463	77%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (38)
Relax or work in this peaceful neighborhood	$49,516	$156	81%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
1 Mile to Busch Garden & Adventure Island\|Sleep 10	$41,816	$179	59%	4	2	7	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Awalk away from Busch Gardens and Adventure Island	$37,889	$126	79%	4	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (173)
Villa White Rock in Tampa	$55,753	$198	70%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (94)
Breathtaking & Renovated Tampa Heated Pool House	$117,133	$407	76%	4	2	4	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (109)
Condesa Busch Garden National Parks & Golf Courses	$38,374	$200	51%	4	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Walk 2 Busch Garden &WATER PARK	$53,394	$202	70%	4	2	21	$185	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pool Oasis \| Karaoke \| 5G \| Theater 135" \| Grill	$65,689	$191	91%	4	2	3	$169	✅	❌	✅	Y / Y	⭐️ 4.9 (125)
POOLHot Tub/Spa!** Spacious BOHO Retreat!	$58,275	$239	63%	4	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (79)
"Jade Jewel" Busch Gardens Pool Home	$67,432	$282	63%	4	4	7	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Temple Terrace Place	$23,186	$132	45%	4	2	2	$150	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Convenient Tampa Home: Lanai, Patio	$163,795	$517	84%	4	2	3	$449	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
Cheerful and spacious 4-bedroom vacation home	$46,014	$167	72%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 3.9 (9)
Comfortable 4 bedroom Pool house	$55,455	$250	60%	4	2	4	$75	✅	❌	❌	Y / Y	⭐️ 5 (27)
Luxury Pool Villa in Upscale Tampa Centrally Loctd	$138,446	$611	60%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Plush sheets, Games!, Huge backyard, Massage Chair	$66,202	$201	87%	4	3	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (112)
By the River, Home with Pool	$59,643	$169	91%	4	2	3	$220	✅	❌	✅	Y / Y	⭐️ 5 (12)
4 beds, 5 TV's Entire Home Central to Fun!	$35,736	$118	82%	4	2	20	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Cozy Haven: A Family Friendly Urban Retreat	$56,450	$203	69%	4	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Stunning Home w/ Heated Saltwater Pool & Pond View	$66,572	$227	74%	4	3	3	$275	✅	❌	✅	Y / Y	⭐️ 4.7 (12)
Big bnb mins from Bush Gardens w/ arcade!	$44,752	$242	50%	4	3	3	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
4/3 home near Busch Gardens and Casino	$65,365	$204	83%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (51)
4BR 3BA Spacious Home 2 Master suites Near USF	$71,971	$240	77%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
4 Bedroom House Newly Remodeled	$29,318	$153	48%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (6)
Tampa/T.T. Pool Home near Bush Gardens & Hard Rock	$108,123	$482	61%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (26)
Bush Gardens Paradise Hub	$53,282	$197	69%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
The Tampa Paradise.	$43,157	$169	64%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Lux 2 King Suite Pool Oasis TampaUSF/BuschGardens!	$112,875	$514	60%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
The Modern Cozy Spot-Near Busch Gardens+USF	$32,420	$176	45%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Serene Pool Oasis Tampa Vacation	$67,828	$452	41%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (10)
Heated Pool \| 85"TV \| Mini-Golf \| Busch Gardens	$93,161	$286	89%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (11)
4BR dog-friendly home w/ pool, hot tub & fireplace	$48,302	$249	53%	4	4	6	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Busch Gardens Hidden Gem	$42,238	$150	75%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
New, Entertaining Backyard, walk to Busch Gardens	$70,906	$247	76%	4	3	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casita en Bonito St	$20,935	$130	44%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Budget Friendly! 1 MI to USF, Pool, GYM	$32,305	$97	91%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Long Term Stays Allowed! Free Pool & GYM	$57,828	$158	100%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Modern Stay! 1 Mile to USF, Pool, Gym	$28,987	$90	88%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

79.05% 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)	$8,577	$17,155	$25,733	$34,311	$42,889	$85,779	$257,338
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	$8,577	$17,155	$25,733	$34,311	$42,889	$85,779	$257,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.05%

Payback Period Days

461

Return on Investment

79.05%

817 Bannockburn Ave Tampa, Florida, 33617

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$76,329

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $467/night at 58% occupancy ($98,929.98). Airbtics projects $248/night at 68% occupancy ($61,594).

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.

$61,917

Avg annual revenue

68%

Avg occupancy rate

$248

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

$20k

$65k

$115k

$165k

$8,578

Profit

Revenue

$76,329

Operating Expenses

$21,923

Operating Income

$54,406

Net Effective Rent

$45,828

Profit (Cash Flow)

$8,578

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

79.05%

Payback Period Days

461