BNBCalc Short Term Rental Investment Analysis 8412 Rio Bravo Ct, Tampa, FL, 33617

3 bed • 1.5 bath • 6 guests • $1,599

BNB

Calc

Annual Revenue

$41,218

Profit (Cash Flow)

$22,072

Cap Rate

1387.1%

Annual Revenue

$41,218

AirDNA projects $235/night at 69% occupancy ($59,224). Airbtics projects $185/night at 61% occupancy ($41,217). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 61% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,124	$44,607	$57,602	$80,561
Occupancy	51%	63%	71%	80%
Nightly Rate	$150	$185	$209	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3br Riverview: Near Busch Gardens, Hospitals, Ybor	$39,804	$146	69%	3	1	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (56)
Disfruta cada momento	$63,438	$193	82%	3	2.5	1	$220	✅	❌	❌	N / Y	⭐️ 5 (79)
3brm/KingGameRoomnear Busch Gardens, USF&Moffitt	$49,245	$207	65%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (145)
3/2, 3 miles to Busch Gar Pool, Game,CoffeeBar	$56,041	$209	69%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (125)
Entire House at walking distance from Bush Gardens	$32,270	$154	54%	3	2	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (246)
3 Minutes to the Busch Gardens, Family Friendly	$45,913	$154	75%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Art House Tampa Stay	$50,624	$271	50%	3	2	2	$30	❌	❌	✅	Y / N	⭐️ 5 (20)
Busch Garden Vacation Home	$40,538	$191	53%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
10 mins to Busch Gardens! Family-sized with games	$29,842	$99	80%	3	1	4	$50	❌	❌	❌	N / Y	⭐️ 4.5 (48)
The “Place” near Busch Gardens & many more places!	$62,735	$234	69%	3	1	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (73)
!Best place near Busch Garden !	$46,916	$225	55%	3	1	2	$230	✅	❌	❌	Y / N	⭐️ 0 (2)
Modern Cozy Cottage with HeatedPool!	$46,495	$185	64%	3	2	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (76)
Tampa Thrills and Chill -3 Bed 2 BathEntire Home!	$30,928	$148	52%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (28)
Coastal Cottage	$52,132	$267	51%	3	2	3	$150	❌	❌	❌	Y / N	⭐️ 5 (9)
•Something Blue• Near USF, Busch Gardens, Moffitt	$40,358	$169	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (247)
Peaceful & Conveniently Located	$28,425	$151	42%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Tampa Golf Community Retreat, Relax, & Unwind	$51,793	$154	89%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Hillsborough River Retreat	$39,696	$215	42%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy home w/open floor plan	$36,690	$203	49%	3	2	1	$10	❌	❌	❌	Y / N	⭐️ 4.5 (24)
Bonito Place	$36,804	$113	86%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Relax on the River	$19,103	$96	51%	3	2.5	3	$60	❌	❌	✅	Y / N	⭐️ 4.5 (18)
Minutes from Busch Gardens/Beach/Ybor & Downtown!	$29,462	$136	56%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Gathering Place Pool home Tampa/USF Bush Garden	$57,319	$187	82%	3	2	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (163)
Busch Garden, here we come!	$47,360	$178	69%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (33)
Brand new house Walking distance to Busch Gardens	$49,255	$200	65%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
"The Riversider" Hot Tub+Billiards+Fire Pit	$45,440	$154	73%	3	2	3	$221	✅	✅	❌	Y / Y	⭐️ 5 (28)
Wick Place Home	$29,485	$152	53%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Usf-Muffitt-B. Gardens- home with pool	$32,606	$185	45%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (81)
BuschGardens-6minPoolSleeps15ArcadeRoomKingBed	$103,197	$371	76%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (5)
Quiet and safe neighborhood! All new furnishings.	$45,066	$197	62%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
"Sun Villa" - 3 bd/2 bath home w/ fenced yard	$44,190	$212	56%	3	2	7	$175	❌	❌	✅	Y / Y	⭐️ 5 (99)
* Heated Pool - Busch Gardens *	$54,703	$293	49%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.2 (8)
Busch Gardens/Adventure Island Hideout	$34,312	$134	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (83)
Urban Paradise: Stylish Getaway near Buschgardens	$21,944	$96	53%	3	1	1	$82	❌	❌	✅	Y / Y	⭐️ 4 (42)
Especial Home 3bd Relaxing	$22,597	$147	42%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 2.5 (5)
Tropical Oasis \| Private pool \| Ace Location	$79,140	$261	79%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
Heated Saltwater Pool Near Busch Gardens!	$46,906	$178	72%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Busch Gardens vacation location	$33,073	$120	71%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
New Busch Gardens/Adventure Island Getaway.	$51,527	$208	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

252.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,071	$44,143	$66,214	$88,286	$110,358	$220,716	$662,148
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,279	$1,279	$1,279	$1,279	$1,279	$1,279	$1,279
Down Payment	$319	$319	$319	$319	$319	$319	$319
Property Appreciation	$47	$97	$148	$200	$254	$549	$2,282
Total Return	$23,718	$45,839	$67,962	$90,086	$112,211	$222,865	$666,029

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

252.45%

Cap Rate

1,387.08%

Return on Investment

253.18%

8412 Rio Bravo Ct Tampa, Florida, 33617

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $8/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

13053

Airbnb Investor Score

$22,071

Annual Profit

1387.1%

Cap Rate

252.5%

Cash on Cash

$41,218

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 69% occupancy.Projected nightly rate is $185/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$43,867

Avg annual revenue

61%

Avg occupancy rate

$185

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

$45k

$75k

$105k

$22,072

Profit

Revenue

$41,218

Operating Expenses

$19,038

Operating Income

$22,179

Mortgage & Taxes

$108

Profit (Cash Flow)

$22,072

$8,743

Cash Investment

Down Payment

$320

Renos & Furnishing

$8,375

Closing Costs

$48

Total

$8,743

DSCR Ratio

Strong

205.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

252.45%

Cap Rate

1,387.08%

Return on Investment

253.18%

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

$76

Deductible property tax

$16

Your total deduction

-$20,757

Your adjusted annual income

$150,000 - -$20,757 = $170,757

Taxes on $170,757 (30%)

$51,227

Your old tax bill

$45,000

Your new tax bill

$51,227

Estimated tax savings

-$6,227

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

688 sqft

Type:

APARTMENT

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 688 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

Amenities: Dishwasher, Disposal, Oven, Range, Refrigerator

Price per square foot: $1

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Greco Middle School with 2/10 star rating
High School: King High School with 3/10 star rating