BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2901 N Dale Mabry Hwy

2 bed β€’ 2 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$31,776

Profit (Cash Flow)

-$6,579

Cash on Cash Return

-99.7%

Annual Revenue

$31,776

AirDNA projects $150/night at 58% occupancy ($31,776). Airbtics projects $123/night at 65% occupancy ($29,201). Airbtics predicts this property will perform in the 80% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $150 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,526$18,840$25,007$34,564
Occupancy58%68%77%85%
Nightly Rate$60$71$84$106

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
J&M AirBnB 5 minutes from Raymond James
$17,146
$66
69%
102$25❌❌❌Y / Y⭐️ 4.9 (241)
Cozy Tampa Treasure Tiny House
$16,541
$78
55%
111$40❌❌❌N / Y⭐️ 5 (199)
Cozy full amenitie's suite, pet friendly
$18,401
$51
85%
111$65βŒβŒβœ…Y / Y⭐️ 4.9 (163)
Villa azul
$15,157
$87
46%
111$30❌❌❌Y / Y⭐️ 4.9 (86)
Beautiful & Brand New Cottage perfectly located!
$19,604
$67
77%
112$45❌❌❌N / Y⭐️ 5 (339)
Loft Close to Downtown, Airport and Stadium
$20,217
$66
78%
111$55❌❌❌N / Y⭐️ 4.8 (379)
Modern Brand New Apartment w amazing outdoor patio
$17,516
$75
59%
112$55❌❌❌N / Y⭐️ 5 (95)
Peaceful & Private Guesthouse for Couple’s Getaway
$17,068
$58
77%
112$45❌❌❌N / Y⭐️ 5 (78)
Torres' Tiny Home @MidTown Raymond James Stadium
$23,924
$78
81%
112$80❌❌❌Y / Y⭐️ 5 (113)
Stylish Luxe & Private Cottage 5min from Downtown
$18,508
$75
63%
112$45❌❌❌N / Y⭐️ 5 (238)
The Torres' Loft@Midtown & RaymondJames Stadium!
$22,182
$77
75%
112$80❌❌❌N / Y⭐️ 4.8 (75)
The Torres' Camper@Midtown&RaymondJamesStadium
$17,716
$66
68%
112$80❌❌❌N / N⭐️ 5 (3)
Luxury Apartment in Historic District West Tampa
$20,978
$74
73%
112$60❌❌❌Y / Y⭐️ 5 (50)
Charming 1 BR W Pool - Walk to Raymond James!
$48,396
$137
89%
111$150βœ…βœ…βœ…Y / Y⭐️ 4.7 (54)
Castillo Residencial
$15,945
$89
45%
112$90❌❌❌Y / Y⭐️ 5 (92)
Cozy 1 bedroom apartment, everything nearby!
$24,411
$70
92%
112$85βŒβŒβœ…N / Y⭐️ 5 (96)
La Casita de Sonia
$17,109
$61
75%
112$30❌❌❌N / Y⭐️ 4.7 (51)
Adorable Novel Midtown 1
$14,158
$51
59%
112$85βŒβŒβœ…N / Y⭐️ 4.7 (72)
The Hideaway
$18,823
$62
77%
111$50❌❌❌N / Y⭐️ 4.9 (196)
Centrally Located Apt Airport-Downtown-Stadiums
$27,085
$72
98%
111$30❌❌❌N / Y⭐️ 5 (212)
Midtown Mod w/King Bed+Fooseball
$16,773
$48
87%
111$45❌❌❌N / Y⭐️ 4.8 (78)
CocoRose Guest suite in Tampa
$16,984
$61
68%
111$62βŒβŒβœ…N / N⭐️ 4.8 (118)
Lovely 1 Bedroom Apartment with free parking.
$22,401
$84
68%
111$65❌❌❌N / Y⭐️ 4.8 (133)
Gorgeous Tiny House in Tampa. We have power & WIFI
$21,204
$130
42%
111$60βŒβŒβœ…N / N⭐️ 4.9 (13)
Private Suite- 1/1 Midtown - Tampa- Walk to RJ.
$23,057
$105
57%
112$80❌❌❌N / Y⭐️ 4.9 (49)
Amazing Novel midtown
$16,668
$57
75%
112$85βŒβŒβœ…N / Y⭐️ 4.5 (31)
#43 La Salle in-law suite. Near Raymon James Stadi
$15,117
$54
68%
112$64❌❌❌N / N⭐️ 4.9 (120)
Cozy Tampa Apartment
$17,254
$54
83%
113$60❌❌❌N / Y⭐️ 4.8 (347)
COZY Tampa studio
$14,324
$52
67%
113$60❌❌❌N / Y⭐️ 4.8 (373)
Chic Suite Near Stadium W/Free Parking & Wifi
$18,852
$81
59%
114$50❌❌❌N / Y⭐️ 4.8 (110)
Adorable 1-bedroom guest suite by Raymond James
$18,164
$67
70%
112$90❌❌❌N / Y⭐️ 5 (50)
PrΓ­vate Modern 1 bedroom close to everything.
$14,506
$51
70%
112$60❌❌❌N / Y⭐️ 4.8 (39)
Kary’s Oasis Near Midtown Guest Suite
$14,105
$87
39%
112$80❌❌❌Y / Y⭐️ 5 (61)
Lovely one-bedroom apartment in a centric area.
$18,745
$65
72%
111$55❌❌❌N / Y⭐️ 4.8 (77)
Apartamento la Roca
$17,229
$75
58%
111$40❌❌❌N / Y⭐️ 5 (65)
Marilyn & J
$10,876
$51
55%
112$25❌❌❌N / N⭐️ 4.8 (24)
Prime Location Retreat: Charming Studio
$23,873
$95
65%
112$90❌❌❌Y / Y⭐️ 5 (28)
Prime Location Retreat: Stylish Guest Suite
$17,815
$120
37%
112$100❌❌❌Y / Y⭐️ 5 (30)
Luxury Living in Central Tampa, Work from Home
$8,211
$132
17%
1214$150βŒβŒβœ…Y / Y⭐️ 5 (2)
Cozy Studio
$23,017
$100
61%
112$50❌❌❌N / N⭐️ 5 (21)

Return Metrics

-99.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,578-$13,157-$19,736-$26,314-$32,893-$65,786-$197,360
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-$6,578-$13,157-$19,736-$26,314-$32,893-$65,786-$197,360

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-99.67%

Payback Period Days

0

Return on Investment

-99.67%

property-location

2901 N Dale Mabry Hwy Tampa, Florida, 33607

2 bed β€’ 2 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

$8,040

Zestimate

Tampa

Guide

Zoning

Market

Guide


Laws


Market Data

$31,776

Annual Revenue

BNBCalc predicts this property will get $123 per night with 65% occupancy, putting it in the top 80% revenue percentile compared to similar properties nearby.

Top 76% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$19,001

Avg annual revenue

66%

Avg occupancy rate

$75

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$6,579

Profit

Revenue

$31,776

Operating Expenses

$16,131

Operating Income

$15,645

Net Effective Rent

$22,224

Profit (Cash Flow)

-$6,579

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-99.67%

Payback Period Days

0