BNBCalc Short Term Rental Rental Arbitrage Analysis 915 N Franklin St, Tampa, FL, 33602

1 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,016

Profit (Cash Flow)

-$8,986

Cash on Cash Return

-206.6%

Annual Revenue

$40,016

AirDNA projects $200/night at 66% occupancy ($48,212). Airbtics projects $166/night at 66% occupancy ($40,016). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,237	$42,470	$57,289	$77,049
Occupancy	50%	67%	84%	92%
Nightly Rate	$139	$168	$180	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 1-Bed High-Rise, Pool View, Downtown Tampa	$64,213	$188	90%	1	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (32)
Lux 1BR+Den Apt Downtown Tampa: Views+Rooftop Pool	$68,682	$193	92%	1	1	3	$135	✅	✅	❌	Y / Y	⭐️ 5 (64)
Stunning Apt with skyline views high rise	$46,503	$188	64%	1	1	7	$125	✅	❌	❌	Y / N	⭐️ 5 (27)
EXECUTIVE 1 BEDROOM SUITE w/WATERVIEW - Riverwalk	$52,592	$238	59%	1	1	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (28)
Workers Paradise \| Spacious \| Saltwater Pool!	$36,530	$137	66%	1	1	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (53)
Sunset Views from a Stylish 1BR High Rise in Tampa	$46,023	$172	70%	1	1	7	$90	✅	❌	❌	Y / Y	⭐️ 5 (27)
Downtown Tampa Pool House! Walk to Armature Works!	$47,329	$131	96%	1	1	1	$59	✅	❌	✅	Y / Y	⭐️ 5 (176)
Luxury Suite by Tampa Convention Center & Hospital	$36,728	$95	99%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Downtown, Riverwalk & Armature Works in front yard	$29,248	$134	58%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Pearl at Ridgewood Park	$23,920	$89	69%	1	1	1	$40	❌	❌	✅	Y / N	⭐️ 5 (274)
The Gem at Ridgewood Park	$28,513	$98	76%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (201)
Suburban Home With City Life	$32,613	$128	68%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (131)
Breathtaking Penthouse Views of Downtown Tampa Bay	$54,889	$163	90%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (338)
Downtown \| Balcony \| Pool \| Gym \| Sky Lounge	$52,673	$148	92%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (24)
Modern 1BR Downtown Oasis + Balcony + Rooftop Pool	$28,446	$134	58%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Downtown Tampa - Spain Lofts	$27,249	$177	41%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (135)
Elevated Living: 1BR Modern Apt in Downtown Tampa	$39,652	$176	60%	1	1	7	$90	✅	❌	❌	Y / Y	⭐️ 5 (14)
One Bedroom Two Queen Beds + FREE Breakfast!	$23,922	$172	38%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (218)
One Bedroom King Bed + FREE Breakfast!	$27,998	$150	51%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (39)
Walkable to STRAZ, Armature Works, Amalie Arena	$28,814	$203	34%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (131)
Modern-Retro Loft -Juxtaposition	$28,205	$177	43%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (14)
Urban Chic 1BR Downtown Tampa Pool & Balcony Views	$39,257	$173	62%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Channelside:Steps to DT, Amalie Arena, Conventions	$63,651	$178	94%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (43)
Cozy Urban Retreat in the Heart of Downtown Tampa	$32,553	$170	50%	1	1	3	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Luxury Apartment /Downtown Tampa	$40,263	$160	67%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Channelside: Near Everything in Tampa! Ybor \| DT	$49,242	$158	82%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (26)
Channelside Oasis for Remote Workers! Steps to DT	$51,122	$146	91%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (58)
Bearadise Bungalow A in the Heart of Tampa Heights	$34,028	$107	84%	1	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Tampa suite near Amelie arena & convention center	$47,140	$140	92%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (169)
Kingside ★ Channelside \| 55 & 43” TV \| Pool + Wifi	$56,910	$187	80%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (224)
Luxury apt 3 mins to Dt Tampa \|Pool \|GYM\| Balcony\|	$44,617	$166	71%	1	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Modern + Smart \| King Bed \| 55" & 43" TV Sleeps 4	$53,558	$172	82%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (213)
Private Tampa	$30,875	$222	38%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Luxurious Downtown Tampa Oasis / Mins from Amalie	$45,912	$224	56%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
NEW! Perfect Tampa Getaway \| Chic Riverwalk Condo	$22,118	$126	45%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Downtown Tampa Penthouse Oasis w/ Pool & Gym Acc.	$40,200	$158	67%	1	1	7	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Luxe PentHouse Getaway in ChannelSide Tampa	$54,768	$174	86%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Trendy Bungalow Near Armature Works & Downtown	$25,942	$161	42%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (74)

Return Metrics

-206.57% 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)	-$8,985	-$17,971	-$26,957	-$35,943	-$44,929	-$89,859	-$269,578
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	-$8,985	-$17,971	-$26,957	-$35,943	-$44,929	-$89,859	-$269,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-206.57%

Payback Period Days

Return on Investment

-206.57%

915 N Franklin St Tampa, Florida, 33602

1 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$40,016

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 66% occupancy.Projected nightly rate is $166/night at 66% occupancy.

Occupancy Rate

Top 53% 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.

$40,293

Avg annual revenue

66%

Avg occupancy rate

$166

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

$35k

$50k

$70k

-$8,986

Profit

Revenue

$40,016

Operating Expenses

$17,202

Operating Income

$22,814

Net Effective Rent

$31,800

Profit (Cash Flow)

-$8,986

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-206.57%

Payback Period Days