BNBCalc Short Term Rental Rental Arbitrage Analysis 4900 N Mac Dill Ave, Tampa, FL, 33614

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,271

Profit (Cash Flow)

-$5,884

Cash on Cash Return

-92.7%

Annual Revenue

$30,271

AirDNA projects $140/night at 64% occupancy ($32,725). Airbtics projects $112/night at 74% occupancy ($30,271). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,968	$30,231	$41,067	$50,798
Occupancy	66%	75%	86%	89%
Nightly Rate	$89	$103	$122	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your Zen Moment	$24,228	$84	70%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (206)
Tropical casita	$50,467	$146	86%	2	1	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (114)
The Great Escape Guesthouse	$18,784	$140	33%	2	2	4	$110	❌	❌	❌	Y / Y	⭐️ 5 (73)
Madi's Bluebird house (bush gardens & Ybor city)	$27,746	$86	75%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (175)
Tampa! Cozy Nest in The Heart of Tampa Bay!	$26,891	$74	91%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (296)
Stylish- Self Check in & Free Parking	$25,949	$104	58%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (147)
Lovely Home Centrally Located 3 minutes from RMJ	$29,847	$86	86%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (74)
A Wave From It All Villa W King Beds	$34,346	$152	58%	2	2	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (114)
Fun and Relax, Central Tampa houses	$29,917	$99	79%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (168)
Spacious & Central Apart. at Egypt Lake	$41,893	$122	89%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (56)
Near Airport & Sports Venues: Tampa Sanctuary!	$21,920	$113	53%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Modern Oasis Haven: Prime Location Retreat	$32,887	$138	61%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (41)
Tampa River Oasis 2 bedroom Apt with a pool	$30,300	$102	75%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
NEW! Stylish Stadium Hideout	$34,184	$119	71%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (32)
Entire 2bd home, modern jewel of Tampa Bay	$36,214	$102	92%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (36)
Apartment in the Heart of Tampa.	$25,007	$93	71%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (226)
Centrally located 2 bedrooms Guesthouse in Tampa .	$25,825	$76	87%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (574)
Boho Villa	$28,532	$78	88%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (179)
Boho -Minimalist villa	$26,296	$83	76%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (127)
NEW! Modern Stadium View Retreat	$33,309	$117	71%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (42)
Heart of the City: 3-Bed Newly Built Haven	$25,480	$73	88%	2	1	2	$89	❌	❌	❌	N / N	⭐️ 5 (295)
Newly Built Condo: 2BD/2BA Centrally located \| TPA	$35,435	$97	99%	2	2	3	$95	❌	✅	❌	Y / Y	⭐️ 5 (82)
Touchdown Haven: Newly Built Apt 5 Mins to Bucs	$25,185	$77	83%	2	1	2	$89	❌	❌	❌	N / N	⭐️ 5 (253)
Boho Villa	$25,625	$79	82%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (119)
Quiet Heights Home, close to Riverwalk & Downtown	$43,849	$146	80%	2	2.5	5	$155	❌	❌	❌	Y / Y	⭐️ 5 (69)
Adorable Remodeled Bungalow!	$37,691	$121	80%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (53)
#17 New & Executive King Bed Home - Joyful Moment	$26,986	$114	58%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (63)
Great location Tampa	$50,754	$168	77%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Modern home 5 minutes from the Bucs stadium	$23,134	$101	54%	2	1	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Cozy Tampa getaway near airport	$32,218	$143	55%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Sunshine Tranquil & Comfy House	$27,330	$97	74%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (27)
Charming Tampa Retreat: 2BD/2BA Centrally Located	$34,260	$91	100%	2	2	3	$95	❌	✅	❌	Y / Y	⭐️ 5 (100)
Chic mid century modern home	$30,869	$91	88%	2	1	2	$83	❌	❌	❌	Y / Y	⭐️ 5 (370)
Braddock Bungalow with Pool near UT	$67,701	$254	71%	2	1	3	$170	✅	❌	✅	Y / Y	⭐️ 5 (62)
Just a couple blocks to Raymond James and more! !	$33,925	$125	68%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cozy Getaway Duplex in Midtown	$38,472	$175	56%	2	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Spacious Modern Convenient River View Cottage!	$29,484	$105	75%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Oasis in Drew Park, Tampa	$22,228	$101	55%	2	2	1	$79	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
"The Bougainvillea" - 2BR\|Fire Pit\|Grill\|Wellswood	$31,467	$112	73%	2	1	1	$147	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Co-co house is a homy, cool and cozy place for you	$39,915	$120	88%	2	1.5	5	$140	❌	❌	✅	Y / Y	⭐️ 5 (30)

Return Metrics

-92.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,883	-$11,767	-$17,651	-$23,535	-$29,419	-$58,838	-$176,515
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	-$5,883	-$11,767	-$17,651	-$23,535	-$29,419	-$58,838	-$176,515

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.65%

Payback Period Days

Return on Investment

-92.65%

4900 N Mac Dill Ave Tampa, Florida, 33614

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$30,271

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 64% occupancy.Projected nightly rate is $112/night at 74% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$32,163

Avg annual revenue

74%

Avg occupancy rate

$112

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

$35k

$50k

$70k

-$5,884

Profit

Revenue

$30,271

Operating Expenses

$15,935

Operating Income

$14,336

Net Effective Rent

$20,220

Profit (Cash Flow)

-$5,884

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.65%

Payback Period Days