BNBCalc Short Term Rental Rental Arbitrage Analysis 1108 E Chelsea St, Tampa, FL, 33603

2 bed • 3 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$27,653

Profit (Cash Flow)

-$43,142

Cash on Cash Return

-629.8%

Annual Revenue

$27,653

AirDNA projects $91/night at 56% occupancy ($18,612). Airbtics projects $113/night at 67% occupancy ($27,652). Airbtics predicts this property will perform in the 78% revenue percentile

BNB Calc projects a 67% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,543	$17,833	$24,205	$33,397
Occupancy	45%	59%	69%	80%
Nightly Rate	$66	$78	$90	$108

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Bungalow Near Everything	$29,133	$118	60%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (154)
Trendy Seminole Heights Flamingo's	$22,947	$107	54%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (212)
Rustic Bungalow Near Downtown/ Foodie Hotspots	$31,024	$110	67%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (199)
Entire Home with Hot tub & Firepit	$44,607	$133	88%	2	1	1	$110	❌	✅	✅	Y / Y	⭐️ 5 (164)
Stay in Seminole Heights minutes from Downtown	$24,866	$91	66%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (194)
All you need! 2/1 Tampa Home	$29,880	$111	70%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (13)
Historic 2 Bed 1 Bath Bungalow in Seminole Heights	$26,186	$102	65%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (89)
The Guest Spot in Seminole Heights, Tampa	$22,836	$62	89%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (303)
Boho chic Cosy home in the heart of Tampa and Ybor	$32,324	$117	71%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Tampa Pet Friendly Casita	$32,142	$123	67%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (124)
Seminole Heights Retreat w/King Bed&Fast Wifi	$24,264	$86	71%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beautiful Home Near Ybor City & Downtown Tampa	$33,041	$96	91%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Stylish Seminole Heights House	$29,118	$111	69%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (102)
Centrally Located Tampa Guesthouse	$21,981	$78	77%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.7 (224)
Charming, renovated historic home, near downtown	$54,921	$183	82%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (74)
Tampa Delight\| Modern 2 Bedroom Retreat	$12,668	$91	30%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Tampa Bliss \| Comfy 2 Bedroom Apartment	$20,046	$83	55%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
The cozy guesthouse	$19,904	$80	61%	2	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (66)
Beautifully Renovated 1929 Home on Brick Street	$42,215	$124	85%	2	2	7	$165	❌	❌	✅	Y / Y	⭐️ 5 (68)
Beach theme guest house	$20,345	$82	59%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (47)
Tampa Bungalow Close to Everything & Big Yard	$32,856	$120	71%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (25)
Bonita Home, prime location to experience Tampa FL	$34,993	$147	61%	2	1	1	$115	❌	❌	✅	N / Y	⭐️ 4.8 (60)
Cozy Bungalow Inn the Heights-The Hive	$30,117	$96	81%	2	1.5	14	$85	❌	❌	✅	Y / Y	⭐️ 5 (55)
2 Bedrooms; 1 bath; 2 Queen Size Beds	$33,693	$113	76%	2	1	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (117)
Welcome to Casa Cayuga Retreat	$25,916	$97	73%	2	1	10	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Experience Comfort in our newly remodeled retreat	$20,731	$88	60%	2	1	2	$85	❌	❌	❌	N / N	⭐️ 3.8 (10)
North Ybor City Downtown 8 Bed House	$32,032	$109	76%	2	1	2	$100	❌	❌	❌	Y / N	⭐️ 4.5 (28)
South Seminole heights Apartment near Downtown	$29,104	$137	57%	2	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.7 (121)
2 Bedrooms; 1 Bath; 2 Queen size beds!	$66,222	$185	97%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (84)
Renaissance at North Bay	$15,979	$118	37%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (4)
CoZy Fenced Bungalow Home Pets OK mins to Downtown	$19,432	$119	41%	2	2	2	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Cozy Bungalow + Central Location + Spacious Patio	$37,708	$160	61%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
“Paradise in the Heights”	$52,277	$142	100%	2	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (48)
"Burrowed Time" - 2BR\|Fire Pit\|Near DT\|Fenced	$47,580	$130	100%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Practical, Peaceful, & Central	$23,314	$98	65%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 0 (0)
Ybor Guest House with Swim Spa and Putt Putt Golf	$21,016	$90	61%	2	1	4	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (31)
Bailey's Bungalow	$42,822	$117	100%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Downtown Tampa Cozy Haven w/ Private Fenced Yard	$35,688	$199	49%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Home Located in Seminole Heights	$17,391	$99	48%	2	2	2	$0	❌	❌	✅	N / N	⭐️ 4.7 (3)
Lovely 2 bedroom unit near downtown & attractions	$9,610	$105	25%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (9)

Return Metrics

-629.81% 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)	-$43,142	-$86,284	-$129,426	-$172,568	-$215,711	-$431,422	-$1,294,266
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	-$43,142	-$86,284	-$129,426	-$172,568	-$215,711	-$431,422	-$1,294,266

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-629.81%

Payback Period Days

Return on Investment

-629.81%

1108 E Chelsea St Tampa, Florida, 33603

2 bed • 3 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$27,653

Annual Revenue

BNBCalc predicts this property will get $113 per night with 67% occupancy, putting it in the top 78% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$30,073

Avg annual revenue

67%

Avg occupancy rate

$113

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

$10k

$30k

$45k

$65k

-$43,142

Profit

Revenue

$27,653

Operating Expenses

$15,595

Operating Income

$12,058

Net Effective Rent

$55,200

Profit (Cash Flow)

-$43,142

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-629.81%

Payback Period Days