BNBCalc Short Term Rental Rental Arbitrage Analysis 4108 W De Leon St, Tampa, FL, 33609

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$136,462

Profit (Cash Flow)

$23,118

Cash on Cash Return

176.5%

Annual Revenue

$136,462

AirDNA projects $605/night at 66% occupancy ($145,841). Airbtics projects $402/night at 66% occupancy ($96,906). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $479 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,595	$84,455	$141,172	$220,618
Occupancy	61%	64%	78%	84%
Nightly Rate	$225	$347	$479	$700

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 King Bed Hot Tub Home	$41,065	$190	51%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (125)
Heated Pool! Paradise in Midtown Tampa 3B2B	$80,302	$231	92%	4	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (54)
West Tampa Bay Resort	$69,252	$444	42%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (29)
Tampa Waterfront Pool/ Hot Tub Oasis with Dock	$138,944	$436	84%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (113)
Stunning South Tampa 6 Bedroom House	$86,053	$353	62%	6	4.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (60)
Heated Pool \| Near Airport \| Family-Friendly Home	$81,047	$346	64%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (57)
7Beds/Pool/Grill/Billiards/Tampa/ Near Airport	$68,704	$207	86%	5	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (105)
Tampa Oasis w/ Cabanas + POOL	$125,472	$535	63%	4	3.5	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (51)
Urban Oasis - beautiful house close to everything!	$77,995	$283	72%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (76)
Private Oasis w/ Heated Pool and Arcade!	$145,615	$477	81%	4	3	1	$255	✅	❌	✅	Y / Y	⭐️ 5 (89)
Centrally located a beautiful and cozy home	$50,540	$197	69%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (117)
The Good Vibes House- Close to Airport Soho Dtown	$66,646	$268	64%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (70)
Charming 4 bedroom home in the BEST location.	$82,650	$286	78%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (94)
NEW! Modern Home near Stadium Downtown w HOT TUB!	$56,123	$186	78%	4	2	1	$189	❌	✅	✅	Y / Y	⭐️ 5 (105)
Luxury Villa w/ Private Pool	$159,235	$560	75%	4	4.5	3	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
Sleeps 8 \| Pet Friendly \| Safe+Parking \| Apt 1&2	$128,186	$398	85%	4	2	1	$270	❌	❌	✅	Y / Y	⭐️ 5 (32)
LUX designer SOHO home / Sleeps 13 / Heart of TPA	$88,586	$353	64%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
Elegantly Spacious Retreat Minutes from Everything	$46,859	$185	62%	4	2	1	$235	❌	❌	✅	Y / Y	⭐️ 5 (56)
Casa del sol-The New Hidden Jewel in South Tampa	$167,354	$718	63%	4	2	3	$270	✅	❌	❌	Y / Y	⭐️ 5 (11)
N Hyde Park, UT, Riverwalk, Amalie, Stadium, Soho	$63,920	$272	63%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Sunny Sunset Park 5BR Home	$175,480	$568	83%	5	5	2	$185	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
SouthTampa-Family/Group Oasis-3K bd, private pool	$105,260	$486	58%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (24)
Unique and Stylish Home - Perfect Location!	$35,588	$164	49%	4	3	1	$250	❌	❌	✅	N / Y	⭐️ 5 (36)
Luxurious Home with Pool near Hyde Park	$234,686	$990	63%	5	5	2	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
"The Ideal Location"	$55,285	$180	73%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (94)
SoHo Hacienda \| Spanish Style Home w/ Pool	$51,632	$237	53%	4	3	3	$289	✅	❌	✅	Y / Y	⭐️ 4.7 (35)
Large Luxe New Construction Home in Heart of Tampa	$80,550	$393	56%	4	4	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Private Screened in Pool with Main/Guest House	$80,472	$349	63%	4	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (25)
Virginia Park Place of South Tampa	$47,430	$145	84%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (24)
Luxe Large New Construction Home in Heart of Tampa	$109,142	$355	84%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cozy Comfort \| Family Style \| Prime Location	$71,420	$285	66%	4	2	1	$170	❌	✅	✅	Y / Y	⭐️ 3.8 (8)
Chestnut Luxury Villas #3	$185,542	$699	71%	4	2	1	$150	❌	✅	✅	Y / Y	⭐️ 3.9 (6)
Chestnut Luxury Villas #1	$47,608	$200	62%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Prime~Tampa~Sleep 14~2 King Bed~Pool~Stadium 12min	$70,272	$400	48%	6	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (3)
Townhouse, 4bd/3.5bth, Sleep 8. Central Location!	$61,488	$280	60%	4	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
FUN Waterfront Getaway W/ Retro & Eclectic Charm!	$204,374	$698	80%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (44)
#1 - Midtown Tampa by Raymond James Stadium	$56,706	$254	61%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (17)
Great Pool home close to Stadium	$164,500	$1,362	33%	5	3.5	4	$450	✅	❌	❌	Y / Y	⭐️ 0 (2)
Stunning, Luxurious Palazzo in Beach Park	$223,432	$969	63%	4	6	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
☆Spacious & Modern☆ Family Ready \| Ace Location	$37,272	$152	66%	4	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.5 (120)

Return Metrics

176.47% 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)	$23,118	$46,236	$69,355	$92,473	$115,591	$231,183	$693,550
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	$23,118	$46,236	$69,355	$92,473	$115,591	$231,183	$693,550

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

176.47%

Payback Period Days

206

Return on Investment

176.47%

4108 W De Leon St Tampa, Florida, 33609

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$136,462

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $605/night at 66% occupancy.Projected nightly rate is $402/night at 66% occupancy.

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.

$98,067

Avg annual revenue

66%

Avg occupancy rate

$402

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

$35k

$100k

$165k

$235k

$23,118

Profit

Revenue

$136,462

Operating Expenses

$29,740

Operating Income

$106,722

Net Effective Rent

$83,604

Profit (Cash Flow)

$23,118

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

176.47%

Payback Period Days

206