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 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}

Percentiles25%50%75%90%
Revenue$36,464$53,246$79,386$154,743
Occupancy59%70%81%89%
Nightly Rate$164$201$258$464

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
Float-In Movie! FreeHeatedPoolSpa BGardens USF 4/2

No image available

$131,489
$463
77%
423$200✅✅✅Y / Y⭐️ 5 (38)
Relax or work in this peaceful neighborhood

No image available

$49,516
$156
81%
422$200❌❌✅Y / Y⭐️ 5 (31)
1 Mile to Busch Garden & Adventure Island|Sleep 10

No image available

$41,816
$179
59%
427$195❌❌❌Y / Y⭐️ 4.8 (43)
Awalk away from Busch Gardens and Adventure Island

No image available

$37,889
$126
79%
412$85❌❌❌Y / Y⭐️ 5 (173)
Villa White Rock in Tampa

No image available

$55,753
$198
70%
421$200✅❌❌Y / Y⭐️ 5 (94)
Breathtaking & Renovated Tampa Heated Pool House

No image available

$117,133
$407
76%
424$225✅❌✅Y / Y⭐️ 4.9 (109)
Condesa Busch Garden National Parks & Golf Courses

No image available

$38,374
$200
51%
422$40❌❌❌Y / Y⭐️ 4.8 (40)
Walk 2 Busch Garden &WATER PARK

No image available

$53,394
$202
70%
4221$185❌❌❌Y / Y⭐️ 5 (6)
Pool Oasis | Karaoke | 5G | Theater 135" | Grill

No image available

$65,689
$191
91%
423$169✅❌✅Y / Y⭐️ 4.9 (125)
** POOL**Hot Tub/Spa!** Spacious BOHO Retreat!

No image available

$58,275
$239
63%
423$175✅✅❌Y / Y⭐️ 4.7 (79)
"Jade Jewel" Busch Gardens Pool Home

No image available

$67,432
$282
63%
447$250✅❌❌Y / Y⭐️ 4.5 (15)
Temple Terrace Place

No image available

$23,186
$132
45%
422$150❌❌✅Y / N⭐️ 4.8 (12)
Convenient Tampa Home: Lanai, Patio

No image available

$163,795
$517
84%
423$449✅❌❌Y / Y⭐️ 4.3 (11)
Cheerful and spacious 4-bedroom vacation home

No image available

$46,014
$167
72%
423$150✅❌❌Y / Y⭐️ 3.9 (9)
Comfortable 4 bedroom Pool house

No image available

$55,455
$250
60%
424$75✅❌❌Y / Y⭐️ 5 (27)
Luxury Pool Villa in Upscale Tampa Centrally Loctd

No image available

$138,446
$611
60%
443$350✅❌❌Y / Y⭐️ 4.8 (13)
Plush sheets, Games!, Huge backyard, Massage Chair

No image available

$66,202
$201
87%
431$220✅❌✅Y / Y⭐️ 5 (112)
By the River, Home with Pool

No image available

$59,643
$169
91%
423$220✅❌✅Y / Y⭐️ 5 (12)
4 beds, 5 TV's Entire Home Central to Fun!

No image available

$35,736
$118
82%
4220$175❌❌✅Y / Y⭐️ 4.9 (20)
Cozy Haven: A Family Friendly Urban Retreat

No image available

$56,450
$203
69%
421$195❌❌✅Y / Y⭐️ 4.9 (22)
Stunning Home w/ Heated Saltwater Pool & Pond View

No image available

$66,572
$227
74%
433$275✅❌✅Y / Y⭐️ 4.7 (12)
Big bnb mins from Bush Gardens w/ arcade!

No image available

$44,752
$242
50%
433$195✅❌✅Y / Y⭐️ 4.8 (26)
4/3 home near Busch Gardens and Casino

No image available

$65,365
$204
83%
432$200✅❌❌Y / Y⭐️ 4.9 (51)
4BR 3BA Spacious Home 2 Master suites Near USF

No image available

$71,971
$240
77%
431$200❌❌✅Y / Y⭐️ 4.7 (27)
4 Bedroom House Newly Remodeled

No image available

$29,318
$153
48%
423$160❌❌❌Y / Y⭐️ 5 (6)
Tampa/T.T. Pool Home near Bush Gardens & Hard Rock

No image available

$108,123
$482
61%
442$250✅❌❌Y / Y⭐️ 5 (26)
Bush Gardens Paradise Hub

No image available

$53,282
$197
69%
423$150✅❌✅Y / Y⭐️ 4.8 (19)
The Tampa Paradise.

No image available

$43,157
$169
64%
431$200✅❌❌Y / Y⭐️ 4.9 (39)
Lux 2 King Suite Pool Oasis TampaUSF/BuschGardens!

No image available

$112,875
$514
60%
442$0✅❌❌Y / Y⭐️ 0 (13)
The Modern Cozy Spot-Near Busch Gardens+USF

No image available

$32,420
$176
45%
422$200❌❌✅Y / Y⭐️ 4.9 (13)
Serene Pool Oasis Tampa Vacation

No image available

$67,828
$452
41%
422$0✅❌❌Y / Y⭐️ 0 (10)
Heated Pool | 85"TV | Mini-Golf | Busch Gardens

No image available

$93,161
$286
89%
423$0✅❌❌Y / Y⭐️ 0 (11)
4BR dog-friendly home w/ pool, hot tub & fireplace

No image available

$48,302
$249
53%
446$0✅✅✅Y / Y⭐️ 5 (1)
Busch Gardens Hidden Gem

No image available

$42,238
$150
75%
422$180❌❌❌Y / Y⭐️ 4.8 (5)
New, Entertaining Backyard, walk to Busch Gardens

No image available

$70,906
$247
76%
434$220❌❌❌Y / Y⭐️ 5 (18)
Casita en Bonito St

No image available

$20,935
$130
44%
422$0❌❌✅Y / Y⭐️ 0 (3)
Budget Friendly! 1 MI to USF, Pool, GYM

No image available

$32,305
$97
91%
441$0✅❌❌Y / Y⭐️ 0 (2)
Long Term Stays Allowed! Free Pool & GYM

No image available

$57,828
$158
100%
441$0✅❌❌Y / Y⭐️ 0 (1)
Modern Stay! 1 Mile to USF, Pool, Gym

No image available

$28,987
$90
88%
441$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

79.05%

Payback Period Days

461

Return on Investment

79.05%

property-location

817 Bannockburn Ave Tampa, Florida, 33617

4 bed • 3 bath • 12 guests

Agent

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).

Top 26% of comparables

Top 26% 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.

$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

Sign up to see the data on 40 all comparables

$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

0%

Cash on Cash Return

79.05%

Payback Period Days

461