BNBCalc Short Term Rental Rental Arbitrage Analysis 2021 N Lemans Blvd, Tampa, FL, 33607

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

Rahim Barry

barryrahim73@gmail.com

Annual Revenue

$62,902

Profit (Cash Flow)

$4,793

Cash on Cash Return

54.2%

Annual Revenue

$62,902

AirDNA projects $208/night at 70% occupancy ($53,179). Airbtics projects $191/night at 72% occupancy ($50,228). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,099	$45,664	$66,028	$94,853
Occupancy	65%	71%	79%	89%
Nightly Rate	$144	$167	$218	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming home near BUCS stadium & Midtown Tampa!	$61,831	$205	79%	3	2	2	$145	❌	✅	✅	Y / Y	⭐️ 5 (143)
Ultra Modern Pool Home w/ rooftop private HOT TUB	$77,854	$277	74%	3	3.5	2	$149	✅	✅	✅	Y / Y	⭐️ 5 (225)
Newly remodeled home in the heart of Tampa!	$45,513	$126	93%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (175)
Central Ease: Ideal for Biz, Leisure, and Family	$43,791	$126	90%	3	2	3	$126	❌	❌	❌	Y / Y	⭐️ 5 (36)
#49 The Westshore Football Home by Joyful Moment	$27,232	$110	62%	3	2	2	$139	❌	❌	✅	N / Y	⭐️ 5 (47)
Cozy home near downtown, beaches,malls & nightlife	$46,131	$130	88%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (26)
Conveniently Located 3-Bedroom in Tampa!	$30,833	$84	96%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Beautiful Oasis Home, Walking Distance to Ray Jay	$38,505	$109	86%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (155)
3Bd Midtown Perfect for Vacation & Business	$70,025	$274	67%	3	1	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (74)
Beautiful House, Walking Distance to Stadium	$62,792	$207	75%	3	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (60)
Tampa Bay Hotspot	$37,237	$202	48%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (27)
CHARMING 3BR POOL SPA home in Midtown Tampa!	$87,026	$434	54%	3	2	3	$125	✅	✅	✅	Y / Y	⭐️ 5 (23)
Modern Pool Home. 7 min from Bucs Stadium	$56,948	$225	68%	3	2	2	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (296)
Adorable Oasis \| Pool + Arcade \| Ace Location	$56,469	$164	89%	3	2	2	$152	✅	❌	✅	Y / Y	⭐️ 4.5 (89)
↱ Courtyard Luxe;Mins ② DT, Beaches , Armature↰	$47,346	$168	77%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (126)
Tropical Getaway \| Private Pool \| Ace Location	$53,672	$154	88%	3	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (161)
Central Location Backyard Playground; Bucs Stadium	$69,628	$193	96%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Home 3 blocks from Raymond James	$41,283	$261	41%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
"Modern Comfort with 3/2 Near Raymond Stadium"	$38,561	$145	69%	3	2	1	$92	❌	❌	✅	Y / N	⭐️ 4.5 (28)
Modern Home next to Bucs Stadium & Airport	$51,286	$233	58%	3	2.5	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (48)
#2 The Tampa Palace	$38,861	$145	69%	3	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (115)
"Unforgettable Fortress" - Near Everything Tampa	$57,982	$183	79%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (165)
Charlie’s Place 3/2 Tampa Bay Stadium	$21,018	$98	52%	3	2	7	$125	❌	❌	✅	Y / Y	⭐️ 5 (62)
Entire Cozy Home	$36,349	$137	69%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (126)
Midtown South Tampa Stadium	$39,077	$147	68%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (96)
Stunning Heated Pool & Spa House Blocks to Midtown	$70,691	$221	81%	3	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (52)
Cozy House near HCC & Stadium	$26,737	$130	55%	3	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Tampa 3/2 Home + Game Room- walk to Bucs and Rays	$40,234	$153	67%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (36)
Spacious House with big backyard in N. Hyde Park	$36,690	$142	67%	3	2	3	$89	❌	❌	✅	Y / Y	⭐️ 4.5 (184)
Heated Pool House near Raymond James Stadium,3B/2B	$92,230	$310	76%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (31)
Luxury Designer Pool Home in Perfect Location	$114,450	$431	71%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (75)
Bucs Bungalow Stadium Home, King Bed Suite, Gym	$56,712	$165	89%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (103)
Flamingo House - WALK to Soho, Experience Tampa!	$47,683	$170	70%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
#1 Nature Home Tampa - Joyful Moments	$37,895	$157	62%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (61)
Townhouse in South Tampa 3/2.5	$60,261	$218	71%	3	2.5	1	$200	❌	❌	❌	Y / N	⭐️ 5 (25)
Tampa Home w/ Fire Pit, Grill, Cornhole + More!	$84,302	$296	74%	3	2	2	$176	❌	❌	❌	Y / Y	⭐️ 5 (35)
Midtown Bucs House	$43,108	$215	52%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lovely townhome in South Tampa	$48,129	$167	76%	3	2.5	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Modern Home w/ 5 Min SOHO, Hyde Park +more	$43,051	$181	61%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (58)
Comfy Home 8 Minutes From TPA	$46,890	$165	73%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (37)

Return Metrics

54.15% 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)	$4,793	$9,586	$14,379	$19,172	$23,965	$47,930	$143,790
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	$4,793	$9,586	$14,379	$19,172	$23,965	$47,930	$143,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.15%

Payback Period Days

674

Return on Investment

54.15%

2021 N Lemans Blvd Tampa, Florida, 33607

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Rahim

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$62,902

Annual Revenue

BNBCalc predicts this property will get $191 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$52,157

Avg annual revenue

72%

Avg occupancy rate

$191

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

$20k

$50k

$80k

$115k

$4,793

Profit

Revenue

$62,902

Operating Expenses

$20,177

Operating Income

$42,725

Net Effective Rent

$37,932

Profit (Cash Flow)

$4,793

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

54.15%

Payback Period Days

674