BNBCalc Short Term Rental Rental Arbitrage Analysis 3815 W San Juan St, Tampa, FL, 33629

4 bed • 2 bath • 12 guests • $5,500

BNB

Calc

Annual Revenue

$109,876

Profit (Cash Flow)

$17,592

Cash on Cash Return

166.0%

Annual Revenue

$109,876

AirDNA projects $242/night at 69% occupancy ($60,988). Airbtics projects $449/night at 67% occupancy ($109,876). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $449 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,833	$98,269	$161,469	$236,549
Occupancy	56%	65%	80%	88%
Nightly Rate	$278	$405	$539	$721

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tampa Waterfront Pool/ Hot Tub Oasis with Dock	$171,352	$535	85%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (116)
Amazing pool home in South Tampa	$58,289	$220	70%	4	1	3	$240	✅	❌	✅	Y / Y	⭐️ 5 (47)
Luxury Villa w/ Private Pool	$153,863	$558	73%	4	4.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful Home In S Tampa Near Water & Downtown	$92,324	$332	73%	4	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (334)
Sleeps 8 \| Pet Friendly \| Safe+Parking \| Apt 1&2	$124,513	$387	85%	4	2	1	$270	❌	❌	✅	Y / Y	⭐️ 5 (32)
Cozy Family friendly Quiet home!	$50,606	$161	79%	4	2	2	$148	❌	❌	❌	Y / Y	⭐️ 5 (236)
Stunning Home Blocks Away from Bayshore Boulevard	$66,396	$348	50%	4	2.5	4	$275	❌	❌	❌	Y / Y	⭐️ 5 (29)
Private Screened in Pool with Main and Guest House	$87,784	$369	65%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
Lavish & Spacious Home in Walkable Hyde Park	$161,683	$678	64%	4	3.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (66)
Fun & Stylish 4/2 Pool Home W/ Pool Table!	$79,953	$257	85%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (51)
Casa del sol-The New Hidden Jewel in South Tampa	$165,241	$690	65%	4	2	3	$270	✅	❌	❌	Y / Y	⭐️ 5 (11)
SouthTampa-Family&Group Oasis-3K bd, private pool	$107,094	$480	60%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (31)
Private Oasis w/ Heated Pool and Arcade!	$153,863	$511	80%	4	3	1	$255	✅	❌	✅	Y / Y	⭐️ 5 (100)
Prime Luxury: Tampa's Best New Townhouse!	$118,057	$420	74%	4	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (24)
Unique and Stylish Home - Perfect Location!	$43,657	$190	53%	4	3	1	$250	❌	❌	✅	N / Y	⭐️ 5 (45)
SoHo Hacienda \| Spanish Style Home w/ Pool	$51,632	$237	53%	4	3	3	$289	✅	❌	✅	Y / Y	⭐️ 4.7 (35)
Gorgeous Tampa Getaway ~ 7 Mi to Downtown!	$113,216	$424	71%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Spacious 4 BR/2 BA Villa @Tampa	$34,521	$220	40%	4	2	28	$249	❌	❌	❌	Y / Y	⭐️ 4 (3)
Luxe Executive Home w/GUEST HOUSE Heated Pool	$295,490	$1,023	78%	4	4	3	$425	✅	❌	❌	Y / Y	⭐️ 5 (34)
Virginia Park Place of South Tampa	$50,064	$153	84%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (24)
Stunning 5/4 Home w Office and King Beds	$110,512	$495	61%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Opulent Villa with Private Pool in South Tampa!	$304,425	$935	88%	4	6	3	$227	✅	❌	❌	Y / Y	⭐️ 4.6 (19)
Luxury Bayshore Beauty: Sleeps 8, Location, Charm!	$136,720	$379	97%	4	2	1	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Pool. Fenced yard. Friendly neighborhood.	$76,553	$332	63%	4	2	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (66)
Cozy Comfort \| Family Style \| Prime Location	$71,420	$285	66%	4	2	1	$170	❌	✅	✅	Y / Y	⭐️ 3.8 (8)
FUN Waterfront Getaway W/ Retro & Eclectic Charm!	$204,374	$698	80%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (44)
South Tampa Luxury Home	$134,885	$698	52%	4	3.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (22)
South Tampa* Pool* 2 Masters*Sleeps 14	$65,415	$293	61%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 3.9 (6)
NEW! Palma Ceia Paradise - Spacious Home w/ Pool!	$43,308	$232	51%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
☆Spacious & Modern☆ Family Ready \| Ace Location	$37,272	$152	66%	4	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.5 (120)
Tampa Luxury Home	$60,834	$377	43%	4	5	3	$250	✅	✅	❌	Y / Y	⭐️ 4 (2)
New Luxurious Oasis in Walkable Hyde Park	$94,957	$500	51%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
1915 Bayshore Bungalow w/ Pool House	$80,303	$414	53%	4	3	7	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Luxurious Parkland Estates Home	$123,018	$551	61%	4	3.5	10	$300	✅	❌	❌	Y / Y	⭐️ 0 (1)
Historic Bungalow in South Tampa	$144,633	$396	95%	4	4	1	$275	✅	❌	❌	N / Y	⭐️ 0 (0)
Just 5 min away from everything in SouthTampa	$202,233	$936	58%	4	3	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (12)
South Tampa Gem \| Prime Spot!	$158,844	$434	100%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Stunning, Luxurious Palazzo in Beach Park	$223,432	$969	63%	4	6	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Mid-century Tampa Retreat: Entertain & Relax Oasis	$91,134	$249	100%	4	2	3	$350	❌	❌	✅	Y / Y	⭐️ 4 (2)

Return Metrics

165.96% 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)	$17,592	$35,184	$52,777	$70,369	$87,962	$175,924	$527,772
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	$165	$334	$509	$690	$876	$1,891	$7,849
Total Return	$17,757	$35,519	$53,287	$71,060	$88,838	$177,815	$535,622

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.96%

Payback Period Days

220

Return on Investment

167.52%

3815 W San Juan St Tampa, Florida, 33629

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$109,876

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 69% occupancy.Projected nightly rate is $449/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$114,368

Avg annual revenue

67%

Avg occupancy rate

$449

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

$30k

$120k

$210k

$305k

$17,592

Profit

Revenue

$109,876

Operating Expenses

$26,284

Operating Income

$83,592

Net Effective Rent

$66,000

Profit (Cash Flow)

$17,592

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.96%

Payback Period Days

220