BNBCalc Short Term Rental Rental Arbitrage Analysis 1313 West State Street, Tampa, FL

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$69,952

Profit (Cash Flow)

$10,662

Cash on Cash Return

124.0%

Annual Revenue

$69,952

AirDNA projects $213/night at 66% occupancy ($51,346). Airbtics projects $234/night at 66% occupancy ($56,408). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,359	$47,750	$72,741	$137,036
Occupancy	57%	69%	76%	87%
Nightly Rate	$165	$183	$252	$418

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Salle Guest House	$41,952	$180	61%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (114)
Single Family Pool Home, Close to Downtown Tampa!	$41,182	$126	87%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (189)
Private Downtown Home w/ Hot Tub near Tampa U	$43,450	$173	61%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (63)
Luxury N. HydePark RH furnished Boutique Townhome	$78,715	$346	59%	3	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (163)
Casa Noho Spring Deals!, Dogs OK, New Hyde Park	$75,651	$251	79%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (74)
Charming Downtown Oasis: By Major venues & Airport	$42,299	$209	52%	3	2	2	$209	❌	❌	❌	Y / Y	⭐️ 5 (47)
Charming centrally located 3bed 2bath	$46,472	$171	71%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (100)
Huge 3 Bedroom Apt \| Pool & Gym \| Near Everything!	$45,375	$134	85%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (80)
ENTIRE HOME- Walking Distance to SoHo/Hyde Park	$65,481	$257	68%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (145)
Huge 3 Bedroom Apt \| Free Pool \| Near Everything	$63,849	$204	82%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (55)
Nawlins vibe w/rooftop verandah close 2 downtown	$26,871	$147	45%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (147)
Family Getaway/ King/Queen Beds/ Parking+Safe	$50,297	$189	69%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (200)
Cozy and Central House	$46,770	$166	75%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
SoHo Serenity by Brightwild \| Pool & Hot Tub	$114,930	$409	72%	3	3	1	$275	✅	✅	✅	Y / Y	⭐️ 5 (43)
Magnolia House; Grille/Firepit/Patio View!	$45,937	$163	77%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (147)
【Relaxing Courtyard-3bdrm Apt Nr DT &RiverWalk 】	$42,310	$170	68%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (137)
》Boho Urban Getaway Next to Downtown, w/Firepit 《	$43,402	$158	75%	3	1	1	$1	❌	❌	✅	Y / Y	⭐️ 5 (170)
Driftwood Castle-Urban Oasis- Firepit Nxt 2 Dwntwn	$45,566	$166	75%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (90)
Spacious 3 Bed, 3 Bath, 8 mins. to Raymond James	$66,208	$443	35%	3	3	3	$220	❌	❌	❌	Y / Y	⭐️ 0 (0)
↱ Courtyard Luxe;Mins ② DT, Beaches , Armature↰	$47,346	$168	77%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (126)
Near Dwtwn Luxe Large Rooftop KingBed $0 Cleaning	$128,741	$469	75%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (121)
NoHo yellow door bungalow central to everything	$34,979	$138	64%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (252)
SOHO Townhome! Walk to UT/ Hyde Park!	$42,137	$213	53%	3	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (118)
Hyde Park Historic Hideaway	$63,713	$273	63%	3	3	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (25)
Historic Hyde Park Palms	$134,833	$420	87%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cypress House- Downtown, UT, Amalie, Raymond James	$42,395	$179	63%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Upscale 3BR Dog Friendly \| Balcony	$29,590	$219	36%	3	2.5	6	$283	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cozy Tampa Home - Downtown 8 min, Riverwalk 7 min	$35,929	$174	50%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hyde Park/SoHo - Spacious, Stylish & Clean Retreat	$93,596	$418	61%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Tampa Sail House: Walk to Riverwalk & Restaurants	$61,343	$219	75%	3	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cozy Hyde Park Bungalow	$24,636	$180	33%	3	2	1	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Town home in the heart of Tampa!	$88,894	$250	95%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (13)
Charming Oasis in the Heart of Tampa's Hyde Park	$25,358	$132	47%	3	1	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Charming Family Gem: 5* Location ~ Deck ~ Parking!	$31,153	$112	76%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Al’s •Cypress Oaks Cottage	$51,972	$142	100%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (111)
Modern West Tampa Bungalow - Live & Work In Style	$66,714	$186	98%	3	2	60	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Hyde Park Bungalow: Walk to SoHo - Near BUCS & TIA	$42,380	$153	72%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
TAMPA! BEST LOCATION! 1 Block to S.Howard/HydePark	$68,214	$258	70%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 4.9 (90)
Newly Built 3 Bedroom 3 Bath In Heart of Tampa	$40,188	$218	48%	3	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (16)

Return Metrics

123.97% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,661	$21,323	$31,985	$42,647	$53,309	$106,618	$319,854
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	$10,661	$21,323	$31,985	$42,647	$53,309	$106,618	$319,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

123.97%

Payback Period Days

294

Return on Investment

123.97%

1313 W State St Tampa, Florida, 33606

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$69,952

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $213/night at 66% occupancy ($51,346). Airbtics projects $234/night at 66% occupancy ($56,408).

Occupancy Rate

Top 26% 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.

$55,930

Avg annual revenue

66%

Avg occupancy rate

$234

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

$95k

$135k

$10,662

Profit

Revenue

$69,952

Operating Expenses

$21,094

Operating Income

$48,858

Net Effective Rent

$38,196

Profit (Cash Flow)

$10,662

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

123.97%

Payback Period Days

294