BNBCalc Short Term Rental Rental Arbitrage Analysis 1003 W Cypress St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$48,260

Profit (Cash Flow)

-$6,710

Cash on Cash Return

-78.0%

Annual Revenue

$48,260

AirDNA projects $306/night at 59% occupancy ($65,941). Airbtics projects $181/night at 73% occupancy ($48,259). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,814	$45,767	$66,187	$88,893
Occupancy	68%	71%	86%	94%
Nightly Rate	$150	$164	$199	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Single Family Pool Home, Close to Downtown Tampa!	$54,826	$148	94%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (158)
Al’s •Cypress Oaks Cottage	$47,869	$158	72%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Nestled in Downtown Home \| Hot Tub \| Univ of Tampa	$65,540	$243	68%	3	2	3	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (52)
La Salle Guest House	$62,701	$280	58%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (99)
Tampa Home w/ Theater Room ~ 1 Mi to Downtown	$40,659	$161	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Modern Bungalow Midtown TampaPetsOkExtended Stay	$24,156	$200	33%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Cypress House Tampa - Tampa Stadium, UT, Amalie	$64,172	$167	80%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
Home away from home - 0. 7mile to Downtown Tampa	$34,607	$126	71%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Centrally located 3/2 TPA Home!	$51,240	$140	100%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
3BR/2B TPA House	$76,224	$196	88%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (32)

Return Metrics

-78.02% 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)	-$6,710	-$13,420	-$20,130	-$26,840	-$33,550	-$67,100	-$201,302
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	-$6,710	-$13,420	-$20,130	-$26,840	-$33,550	-$67,100	-$201,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-78.02%

Payback Period Days

Return on Investment

-78.02%

1003 W Cypress St Tampa, Florida, 33606-1108

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,058

Zestimate

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$48,260

Annual Revenue

BNBCalc predicts this property will get $181 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$52,199

Avg annual revenue

73%

Avg occupancy rate

$181

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

$40k

$60k

$75k

-$6,710

Profit

Revenue

$48,260

Operating Expenses

$18,274

Operating Income

$29,986

Net Effective Rent

$36,696

Profit (Cash Flow)

-$6,710

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-78.02%

Payback Period Days