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

3 bed • 2 bath • 9 guests • $3,000

BNB

Calc

Annual Revenue

$75,423

Profit (Cash Flow)

$17,618

Cash on Cash Return

204.9%

Annual Revenue

$75,423

AirDNA projects $165/night at 73% occupancy ($43,993). Airbtics projects $221/night at 70% occupancy ($56,503). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,411	$54,147	$79,420	$125,737
Occupancy	61%	71%	84%	88%
Nightly Rate	$157	$200	$248	$376

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Barsala \| Stunning 3BD with Pool & Cabanas	$50,926	$297	44%	3	0	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (3)
The Great Escape	$85,663	$288	79%	3	2	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (95)
Adventure Base Camp	$37,653	$113	85%	3	1.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)
Entire House, 3rms, 2brms, 6 Beds,Sleep 8,Backyard	$31,925	$161	51%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Home away from Home -South Tampa	$47,767	$131	99%	3	1.5	6	$90	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful Tampa Pool/ Hot Tub Home- Spacious Yard	$113,099	$313	94%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (94)
Sun Bay Getaway \| Backyard Pool w/ Winter Rates!	$64,441	$202	81%	3	2	1	$284	✅	❌	❌	Y / Y	⭐️ 5 (28)
Modern Pool Home W/ Hot Tub AND Pool Table!	$59,926	$176	84%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (109)
Spacious 3BR Tampa Home, Heated Pool, Fun Backyard	$70,028	$193	92%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (142)
Refreshed Oasis! Pool/Hot Tub King Beds Pets OK	$51,908	$147	88%	3	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (163)
Heated Pool Home & Cabana in South Tampa 3 beds	$58,812	$198	76%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (63)
Lackland Landing	$50,988	$161	84%	3	1	5	$80	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy 3BR near airport & downtown Tampa	$50,108	$206	63%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (67)
Fun & Cheerful Mini Golf Pool/ Hot Tub Home	$47,565	$132	86%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (117)
South Tampa 3/2 w/Backyard \| Sleeps 10!	$86,397	$243	92%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Stylish Home 3 Bd Home near the beach Tampa	$26,846	$134	51%	3	1	1	$94	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Tranquil Tampa : 3BR Retreat	$28,464	$136	55%	3	1	2	$145	❌	❌	✅	Y / N	⭐️ 4.3 (18)
Comfy beds, newly remodeled with private backyard!	$47,679	$162	78%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
Beautiful Bay View\|TWO Pools\|Near Beach\|Gym	$48,836	$208	62%	3	3	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (36)
Cozy Traditional Home in the Heart of South Tampa	$52,382	$176	78%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Upscale Modern Spacious Home in Heart of Tampa	$57,104	$189	77%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Pool & Grill, Firepit Backyard Oasis, South Tampa	$91,312	$295	83%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (47)
South TPA 3BR Home w/ NEW Pool System \| OpenLayout	$48,166	$209	60%	3	2	3	$145	✅	❌	❌	Y / Y	⭐️ 4.6 (57)
Perfect Family & friends Getaway	$41,291	$147	73%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (96)
Dream Getaway: Heated Pool House in Prime Location	$53,075	$208	64%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (22)
Cutest and coziest house on the block	$32,005	$124	64%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (7)
Newly Updated South Tampa Pool Home!	$126,123	$466	72%	3	2	1	$275	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Family & Pet-Friendly South Tampa 3BR Close to DT	$53,636	$198	70%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (16)
Luxury Vacation Home at the Bay !	$43,441	$221	49%	3	1.5	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (26)
Firetable/8 Min to Beach/Waterfront dining 5 min	$61,194	$190	88%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Chic & Stylish South Tampa 5 min from Bay	$65,410	$245	70%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (51)
New Modern Townhouse in South Tampa	$53,570	$210	67%	3	2.5	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (34)
New 3BR South Tampa Modern Home 10 Min Downtown	$96,975	$400	65%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Minutes to Downtown - Pool - Dog Friendly	$64,134	$258	64%	3	1.5	2	$230	✅	❌	✅	Y / Y	⭐️ 5 (43)
South Tampa - Minutes from all of Tampa's BEST!	$27,302	$123	59%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
South Tampa Getaway \| Sleeps 8\| Pool \| BBQ Grill \|	$64,222	$374	43%	3	2.5	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (22)
Modern Family Home in South Tampa!	$61,543	$229	69%	3	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
The Big Guava Retreat-3b 2b/Pool/Fire Pit/ BBQ	$147,393	$452	88%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (141)
3br 1ba house in South Tampa	$27,617	$116	61%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

204.85% 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)	$17,617	$35,235	$52,853	$70,471	$88,089	$176,179	$528,537
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	$90	$182	$278	$376	$477	$1,031	$4,281
Total Return	$17,707	$35,418	$53,131	$70,848	$88,567	$177,210	$532,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

204.85%

Payback Period Days

178

Return on Investment

205.9%

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

$75,423

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 73% occupancy.Projected nightly rate is $221/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$58,913

Avg annual revenue

70%

Avg occupancy rate

$221

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

$25k

$65k

$105k

$150k

$17,618

Profit

Revenue

$75,423

Operating Expenses

$21,805

Operating Income

$53,618

Net Effective Rent

$36,000

Profit (Cash Flow)

$17,618

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

204.85%

Payback Period Days

178