BNBCalc Short Term Rental Investment Analysis Tampa Riverwalk, Tampa, FL

3 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Annual Revenue

$91,779

Profit (Cash Flow)

$63,692

Cap Rate

26.5%

Annual Revenue

$91,779

AirDNA projects $280/night at 68% occupancy ($69,542). Airbtics projects $270/night at 61% occupancy ($60,155). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, $349 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,532	$52,250	$95,118	$123,267
Occupancy	46%	61%	72%	80%
Nightly Rate	$157	$224	$349	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cosy 3 Bed Downtown Apt by Tampa Convention Center	$25,741	$68	95%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Davis Islands Life! Townhome	$82,571	$371	59%	3	3	1	$189	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
ENTIRE HOME- Walking Distance to SoHo/Hyde Park	$62,993	$255	66%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (145)
NEW! Rooftop Pool North Hyde Park RH Townhome	$77,886	$349	58%	3	3	1	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (151)
Glam Ybor Duplex! Walk to 7th Ave! Unit N10-A	$24,432	$142	46%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Centro Ybor Duplex! Walk to 7th Ave!	$26,297	$151	46%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
King Bed~ Stylish, Bright & Cozy 4 min to Downtown	$82,716	$226	100%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (169)
Casa Cohiba \| Rooftop Terrace, Steps to 7th Ave!	$67,065	$246	67%	3	3	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (36)
Single Family Pool Home, Close to Downtown Tampa!	$40,713	$125	87%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (182)
The Urban Perch - Ybor - Stunning Private Rooftop	$52,598	$437	31%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (164)
Chic Charming Bungalow	$56,210	$184	80%	3	3	2	$129	❌	❌	❌	Y / Y	⭐️ 4.9 (316)
SOHO Townhome! Pet Friendly w/fee	$42,137	$213	53%	3	3	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (110)
SoHo Serenity by Brightwild \| Pool & Hot Tub	$111,074	$402	71%	3	3	1	$275	✅	✅	✅	Y / Y	⭐️ 5 (37)
3BR-CubanYbor/BBQ/Patio/Firepit /Cowboy Pool 8ppl	$44,104	$219	53%	3	1	1	$135	✅	❌	❌	Y / Y	⭐️ 5 (42)
New Prime location Riverwalk Luxe 3BR 3BA	$101,576	$376	72%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Mid Century Bungalow In The Heart Of Ybor City	$39,941	$150	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
4 Story Townhome w/ Wrap Around Terrace/Golf Cart	$139,719	$990	35%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming Bungalow - Downtown Tampa	$117,412	$883	35%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
West Tampa Home close to Bucs Stadium & Downtown	$25,921	$102	62%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (125)
Nawlins vibe w/rooftop verandah close 2 downtown	$25,752	$146	44%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (141)
Modern 3Bed 1Bath Home 4 Blocks to 7th Ave in Ybor	$32,332	$194	43%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Luxury 3BR Ybor City Townhouse Near 7th	$55,180	$254	55%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (89)
Magnolia House; Grille/Firepit/Patio View!	$44,784	$161	76%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
【Relaxing Courtyard-3bdrm Apt Nr DT &RiverWalk 】	$42,785	$167	70%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
Capture the heart of Ybor... 3 bedroom 1 bath	$28,228	$109	68%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (112)
5 star~Modern/Heart of downtown/walk to riverwalk!	$47,023	$160	72%	3	4	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
Luxury downtown home / Jacuzzi / Walk to riverwalk	$75,195	$277	69%	3	4	1	$140	❌	✅	✅	Y / Y	⭐️ 4.6 (43)
Hyde Park Historic Hideaway	$58,210	$277	57%	3	3	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (25)
Tampa's LuxuryVIP Rooftop Townhome	$52,531	$357	38%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (43)
Designer 3BR 3BA + Lush Gazebo Steps to Riverwalk	$72,784	$351	55%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (38)
The Gallery - Ybor City 3 /1 House Near 7th ave	$30,643	$183	42%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)
Downtown Tampa Palmetto Paradiso w/ 46jet Hot Tub	$49,280	$132	97%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (88)
Home Located in Ybor City!	$45,793	$330	35%	3	3	1	$285	❌	❌	✅	Y / Y	⭐️ 4.3 (22)
SoHo/Hyde Park - Spacious, Stylish & Clean Retreat	$86,642	$414	57%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (71)
The Golden Cigar: Brand new 3/2.5 West Tampa Gem!	$67,774	$230	78%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (88)
Upscale 3BR Dog Friendly \| Balcony	$26,530	$223	32%	3	3	6	$283	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Hyde Park Hydeaway \| Stunning Home w/ Heated Pool!	$123,388	$405	78%	3	3	3	$325	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
La Salle Guest House	$41,631	$180	61%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
THE HEART OF HYDE PARK	$65,682	$236	75%	3	2	3	$100	❌	✅	✅	Y / Y	⭐️ 4.9 (70)
Downtown Riverwalk Bungalow w/Hot-Tub & Fire Pit!	$44,092	$147	80%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.7 (86)

Return Metrics

96.5% 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)	$63,692	$127,384	$191,076	$254,769	$318,461	$636,923	$1,910,769
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$321,192	$392,609	$464,258	$536,146	$608,280	$972,902	$2,517,584

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.5%

Cap Rate

26.46%

Return on Investment

111.58%

Tampa Riverwalk Tampa, Florida, 33602

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

455

Airbnb Investor Score

$49,303

Annual Profit

26.5%

Cap Rate

96.5%

Cash on Cash

$91,779

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 68% occupancy.Projected nightly rate is $270/night at 61% occupancy.

Occupancy Rate

Top 28% 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.

$58,434

Avg annual revenue

61%

Avg occupancy rate

$270

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

$25k

$60k

$100k

$140k

$63,692

Profit

Revenue

$91,779

Operating Expenses

$25,611

Operating Income

$66,167

Mortgage & Taxes

$2,475

Profit (Cash Flow)

$63,692

$58,500

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Total

$58,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

96.5%

Cap Rate

26.46%

Return on Investment

111.58%

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

$11,865

Deductible property tax

$2,475

Your total deduction

-$23,363

Your adjusted annual income

$150,000 - -$23,363 = $173,363

Taxes on $173,363 (30%)

$52,009

Your old tax bill

$45,000

Your new tax bill

$52,009

Estimated tax savings

-$7,009

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