BNBCalc Short Term Rental Rental Arbitrage Analysis 7337 Spring Snowflake Ave, Palm River-Clair Mel, FL, 33619

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,005

Profit (Cash Flow)

$11,734

Cash on Cash Return

108.1%

Annual Revenue

$63,005

AirDNA projects $252/night at 73% occupancy ($67,190). Airbtics projects $250/night at 69% occupancy ($63,004). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,272	$59,730	$79,655	$112,118
Occupancy	61%	70%	79%	85%
Nightly Rate	$171	$220	$261	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Blue Oasis, a beach-themed Florida getaway	$47,049	$154	76%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (97)
Spacious Modern Retreat for Family Fun Near Tampa!	$81,684	$272	78%	4	3.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (185)
Sunshine awaits at this Riverview pool/spa home	$75,680	$307	66%	4	3.5	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (27)
Sunlit Tampa Home: Family-Friendly Retreat	$42,161	$115	95%	4	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (204)
Tampa heat pool /hot tub lake view near airport	$47,536	$123	90%	4	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (111)
The Ultimate Waterfront View	$83,246	$521	42%	4	4.5	2	$350	❌	✅	✅	Y / Y	⭐️ 4.5 (30)
Stunning 4/2 Ranch Style Home near Tampa Bay	$47,390	$188	63%	4	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (106)
The Pelican/Pool/HotTub/GameRoom	$69,907	$341	53%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (33)
Large 4 bedroom house close to expressway.	$43,564	$200	54%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (210)
Historic Bungalow with Private Pool in Ybor City	$66,902	$236	74%	4	1	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (314)
New Construction 1 mile from Downtown Ybor City	$77,217	$374	54%	4	2	1	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Charming 4/3 Lakehouse W/ Pool	$57,451	$165	86%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (125)
4Bdr Tropical Oasis in Historic Ybor City Tampa	$41,503	$173	62%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (110)
Discounted! \| Sleeps 9 \| Close to Everything TPA!	$42,652	$161	70%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (116)
Cigar City Rustic Farmhouse Ybor City Pet Friendly	$50,041	$150	85%	4	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (142)
Bright & Airy Home \| X-Large Private Pool \| Arcade	$49,857	$168	74%	4	2.5	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (46)
Stunning Heated Pool House for 10 in Brandon, FL	$75,766	$249	79%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (38)
Heated Pool Near Tampa w/ games, firepit, kingbeds	$77,353	$240	86%	4	2	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (54)
Tampa Hideaway, Near Downtown	$49,625	$194	64%	4	2	1	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Spacious & Amazing Home w/ Big Pool and Patio	$69,485	$220	80%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (52)
Spacious 4BR/3BA~Espresso machine~Backyard~Grill!	$45,397	$194	58%	4	3	1	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Luxury New Home in Ybor's Heart	$53,881	$186	72%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
Beautiful New Home Near Ybor and Downtown	$41,801	$141	81%	4	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
Shady Oaks Estate/free heated pool/ Tampa Airport	$81,228	$261	83%	4	3.5	4	$275	✅	❌	❌	Y / Y	⭐️ 5 (45)
Lakefront Heated POOL and HOT TUB	$78,887	$293	70%	4	2	7	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (141)
Cozy Florida Home in Riverview • 4 King Size Beds	$49,487	$195	66%	4	2.5	3	$139	❌	❌	❌	Y / Y	⭐️ 5 (30)
Spacious Brandon Home: Hot Tub, Pool, & Game Room	$57,014	$215	65%	4	3	2	$274	✅	✅	❌	Y / Y	⭐️ 4 (5)
Modern 4 BR Heated Pool House w Theater Game Room	$52,297	$253	53%	4	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (79)
Discounted! New Home in the Heart of TPA!	$43,957	$157	74%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (87)
4BR Ybor City Retreat: Prime Location & Comfort	$31,677	$124	60%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Stunning Pool House \| BBQ \| 15PPL \|Stylish & Fun!	$63,679	$221	74%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (56)
Modern 2Story w/King Bd/Bond Fire&Private Backyard	$57,021	$225	62%	4	3	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (39)
Tampa, pool, fun and relaxing!	$74,162	$267	75%	4	2	4	$180	✅	❌	✅	Y / Y	⭐️ 5 (8)
Serene 4BR Lakeside Retreat \| Central Location	$59,546	$258	60%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (18)
7-Bedroom Retreat: Relax by the Screened Pool	$50,839	$263	49%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Spacious & amazing lake view with pool. 4/2	$61,876	$246	68%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (91)
Luxurious 4 BR Davis Island Pool Home & Game Room	$149,756	$473	85%	4	2	7	$265	✅	❌	✅	Y / Y	⭐️ 5 (25)
Spacious 3bd + loft, pool home, Davis Island	$179,330	$1,052	43%	4	3.5	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (3)
Ybor City Bungalow w/Casita & Backyard Oasis	$51,887	$205	67%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (35)
Entire home in new, centrally located community!	$75,481	$256	80%	4	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (40)

Return Metrics

108.14% 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)	$11,733	$23,467	$35,201	$46,935	$58,669	$117,339	$352,019
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	$11,733	$23,467	$35,201	$46,935	$58,669	$117,339	$352,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.14%

Payback Period Days

337

Return on Investment

108.14%

7337 Spring Snowflake Ave Palm River-Clair Mel, Florida, 33619

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,005

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 73% occupancy.Projected nightly rate is $250/night at 69% occupancy.

Occupancy Rate

Top 53% 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.

$63,881

Avg annual revenue

69%

Avg occupancy rate

$250

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

$80k

$130k

$180k

$11,734

Profit

Revenue

$63,005

Operating Expenses

$20,191

Operating Income

$42,814

Net Effective Rent

$31,080

Profit (Cash Flow)

$11,734

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

108.14%

Payback Period Days

337