BNBCalc Short Term Rental Rental Arbitrage Analysis 4950 W Prescott St, Tampa, FL, 33616

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$25,428

Profit (Cash Flow)

-$19,877

Cash on Cash Return

-231.1%

Annual Revenue

$25,428

AirDNA projects $169/night at 51% occupancy ($31,480). Airbtics projects $118/night at 59% occupancy ($25,428). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,979	$23,690	$40,645	$60,111
Occupancy	47%	60%	77%	81%
Nightly Rate	$79	$105	$139	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private bedroom & bathroom place with free parking	$15,685	$62	67%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 4.8 (96)
Private Studio near MacDill Base	$19,338	$72	71%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (85)
Modern Cozy South Tampa Trailer	$19,216	$70	75%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (45)
Central&Lovely\|Master Suite\|2Pools\|Bay View	$30,075	$128	62%	1	2	2	$110	✅	✅	✅	Y / Y	⭐️ 5 (8)
Tranquil Guesthouse Hideaway (Near MacDill AFB)	$27,076	$89	81%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 5 (61)
Tiny House Oasis Blue Vatican . Near MacDill Base	$21,871	$72	77%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (255)
La Casa Azul - Private Detached Guest House	$28,092	$79	94%	1	1	4	$75	❌	✅	✅	Y / Y	⭐️ 5 (235)
South Tampa & Bayshore Studio Garage Apartment	$36,029	$214	46%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (8)
AFB MacdillTampa: Casa De Massa PrivateGuest Suite	$28,275	$114	63%	1	1	1	$130	❌	❌	✅	N / Y	⭐️ 5 (122)
Wonderful Place near everything	$35,589	$106	86%	1	1.5	1	$70	✅	✅	✅	Y / N	⭐️ 4.5 (52)
Aquamarine Guesthouse S. Tampa	$30,350	$143	57%	1	1	5	$45	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy Bayshore - A Perfectly Located Paradise	$24,882	$105	60%	1	1	2	$75	❌	❌	✅	N / N	⭐️ 4 (16)
All Eyes On Me - Private South Tampa Condo	$16,146	$67	54%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.5 (24)
Cozy South Tampa Hideaway Steps From Bayshore Blvd	$67,154	$305	59%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (28)
Southern Charm Villa with Pool	$40,999	$217	51%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (63)
South Tampa Studio	$16,861	$80	56%	1	1	5	$75	❌	❌	❌	N / N	⭐️ 5 (4)
Cozy studio with backyard and parking	$37,818	$99	84%	1	1	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (17)
Entire Private Condo \| Centrally Located	$24,260	$112	53%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.8 (14)
~Private Balcony Bay Views~2 Pools~Hot Tub~Gym~KSB	$38,629	$153	63%	1	1.5	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (41)
NEW! South Tampa Retreat	$19,784	$123	35%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Good Vibes Cozy Cottage on Million $ Row	$35,481	$151	61%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (146)
Cozy Oasis in Westshore Tampa near MacDill: 1-BD	$40,208	$137	79%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Welcome to South Tampa \| Private 1 Bed Condo	$15,961	$103	37%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.5 (6)
Cozy Bayshore - A Fun Getaway!	$33,291	$108	80%	1	1	2	$99	❌	❌	✅	N / Y	⭐️ 5 (24)
Coastal charm in Tampa Bay	$21,505	$115	48%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 3 (3)
It Was All A Dream \| Modern South Tampa Gem	$26,940	$109	59%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.8 (17)
Cozy Camper in the heart of South Tampa	$24,717	$84	80%	1	1	5	$50	❌	❌	❌	N / N	⭐️ 5 (6)
Cozy Space w/ Pool, Free Parking & Movie Room	$36,922	$151	66%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 4.8 (39)
Cozy South Tampa Apartment with an amazing pool.	$29,747	$138	58%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
South Tampa Hideaway	$14,219	$105	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Fully remodeled Private Studio	$21,665	$75	77%	1	1	5	$45	❌	❌	✅	N / Y	⭐️ 5 (10)
Key West style studio with 75” TV and pool access	$9,900	$57	44%	1	1	6	$120	✅	❌	❌	Y / N	⭐️ 5 (5)
South Tampa Peaceful Get Away	$9,282	$68	30%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 4.8 (5)
Spacious, Quiet, Centrally Located Entire Home	$24,540	$100	64%	1	2	2	$75	✅	❌	✅	Y / Y	⭐️ 4.7 (49)
Focus on Luxury - Premier South Tampa	$19,462	$99	47%	1	1	1	$129	❌	❌	✅	N / Y	⭐️ 4 (1)
Resort Style 1bdrm luxury apt	$31,693	$100	80%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Newly Remodeled Cozy Retreat	$18,006	$58	82%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (58)

Return Metrics

-231.13% 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)	-$19,877	-$39,754	-$59,632	-$79,509	-$99,386	-$198,773	-$596,321
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	-$19,877	-$39,754	-$59,632	-$79,509	-$99,386	-$198,773	-$596,321

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-231.13%

Payback Period Days

Return on Investment

-231.13%

4950 W Prescott St Tampa, Florida, 33616

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$25,428

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 51% occupancy.Projected nightly rate is $118/night at 59% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$25,894

Avg annual revenue

59%

Avg occupancy rate

$118

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

$10k

$30k

$45k

$70k

-$19,877

Profit

Revenue

$25,428

Operating Expenses

$15,306

Operating Income

$10,123

Net Effective Rent

$30,000

Profit (Cash Flow)

-$19,877

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-231.13%

Payback Period Days