BNBCalc Short Term Rental Rental Arbitrage Analysis 1120 E Twiggs St, Tampa, FL, 33602

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$37,226

Profit (Cash Flow)

-$14

Cash on Cash Return

-0.3%

Annual Revenue

$37,226

AirDNA projects $182/night at 68% occupancy ($45,202). Airbtics projects $182/night at 56% occupancy ($37,225). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,482	$40,924	$65,564	$81,067
Occupancy	41%	61%	77%	82%
Nightly Rate	$121	$170	$222	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
One Bedroom King Bed + FREE Breakfast!	$59,204	$337	48%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (26)
Modern Tampa Mid-rise with Pool and Gym!	$34,552	$106	83%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (273)
Kingside ★ Channelside \| 55 & 43” TV \| Pool + Wifi	$51,046	$168	78%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (222)
Modern + Smart \| King Bed \| 55" & 43" TV Sleeps 4	$48,368	$163	76%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (213)
Modern Channelside Mid-rise with New Pool and Gym!	$32,353	$108	74%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (229)
Modern Tampa Channelside Mid-rise w/ Pool and Gym!	$33,637	$104	82%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (247)
Luxury apt 3 mins to Dt Tampa & Amalie Arena	$28,958	$172	46%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Corner King W/Micro Fridge + FREE Breakfast!	$23,058	$252	25%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
1 King Mobility/Hearing Accessible Roll In Shower	$13,067	$238	15%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
1 Bedroom Hideaway in Downtown Channelside	$25,475	$174	40%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)

Return Metrics

-0.31% 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)	-$13	-$27	-$41	-$54	-$68	-$136	-$410
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	-$13	-$27	-$41	-$54	-$68	-$136	-$410

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.31%

Payback Period Days

Return on Investment

-0.31%

1120 E Twiggs St Tampa, Florida, 33602-3104

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$37,226

Annual Revenue

BNBCalc predicts this property will get $182 per night with 56% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$34,971

Avg annual revenue

56%

Avg occupancy rate

$182

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

$60k

-$14

Profit

Revenue

$37,226

Operating Expenses

$16,839

Operating Income

$20,386

Net Effective Rent

$20,400

Profit (Cash Flow)

-$14

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-0.31%

Payback Period Days