BNBCalc Short Term Rental Rental Arbitrage Analysis 817 Bannockburn Ave, Tampa, FL, 33617

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Report by:

tcwinch@gmail.com

Annual Revenue

$98,930

Profit (Cash Flow)

$26,669

Cash on Cash Return

245.8%

Annual Revenue

$98,930

AirDNA projects $467/night at 58% occupancy ($98,929). Airbtics projects $260/night at 65% occupancy ($61,726). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $467 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,886	$52,410	$76,328	$153,655
Occupancy	54%	69%	78%	85%
Nightly Rate	$171	$201	$258	$482

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relax or work in this peaceful neighborhood	$47,120	$150	80%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
Float-In Movie! FreeHeatedPoolSpa BGardens USF 4/2	$134,790	$474	77%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (38)
Villa White Rock in Tampa	$51,138	$191	66%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (94)
Condesa Busch Garden National Parks & Golf Courses	$36,898	$195	50%	4	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
1 Mile to Busch Garden & Adventure Island\|Sleep 10	$41,747	$173	60%	4	2	7	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Awalk away from Busch Gardens and Adventure Island	$36,402	$124	77%	4	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (173)
Breathtaking & Renovated Tampa Heated Pool House	$125,250	$425	78%	4	2	4	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (109)
Convenient Tampa Home: Lanai, Patio	$152,165	$511	79%	4	2	3	$449	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
"Jade Jewel" Busch Gardens Pool Home	$65,095	$276	62%	4	4	7	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Pool Oasis \| Karaoke \| 5G \| Theater 135" \| Grill	$61,698	$183	89%	4	2	3	$169	✅	❌	✅	Y / Y	⭐️ 4.9 (125)
POOLHot Tub/Spa!** Spacious BOHO Retreat!	$53,193	$227	60%	4	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (79)
Walk 2 Busch Garden &WATER PARK	$53,451	$202	70%	4	2	21	$185	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cheerful and spacious 4-bedroom vacation home	$46,014	$167	72%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 3.9 (9)
Comfortable 4 bedroom Pool house	$52,709	$250	57%	4	2	4	$75	✅	❌	❌	Y / Y	⭐️ 5 (27)
Temple Terrace Place	$21,386	$130	42%	4	2	2	$150	❌	❌	✅	Y / N	⭐️ 4.8 (12)
4 beds, 5 TV's Entire Home Central to Fun!	$33,363	$113	78%	4	2	20	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Plush sheets, Games!, Huge backyard, Massage Chair	$63,487	$197	85%	4	3	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (112)
Luxury Pool Villa in Upscale Tampa Centrally Loctd	$108,031	$567	50%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Cozy Haven: A Family Friendly Urban Retreat	$56,450	$203	69%	4	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
4BR 3BA Spacious Home 2 Master suites Near USF	$68,536	$224	78%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Big bnb mins from Bush Gardens w/ arcade!	$42,307	$236	48%	4	3	3	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
By the River, Home with Pool	$54,783	$157	90%	4	2	3	$220	✅	❌	✅	Y / Y	⭐️ 5 (12)
Stunning Home w/ Heated Saltwater Pool & Pond View	$60,807	$214	72%	4	3	3	$275	✅	❌	✅	Y / Y	⭐️ 4.7 (12)
Tampa/T.T. Pool Home near Bush Gardens & Hard Rock	$108,123	$482	61%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (26)
4/3 home near Busch Gardens and Casino	$65,490	$195	87%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (51)
Bush Gardens Paradise Hub	$53,481	$192	71%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
4 Bedroom House Newly Remodeled	$19,735	$134	35%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Tampa Paradise.	$40,311	$168	60%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
The Modern Cozy Spot-Near Busch Gardens+USF	$32,088	$174	45%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Lux 2 King Suite Pool Oasis TampaUSF/BuschGardens!	$82,497	$490	46%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
Busch Gardens Hidden Gem	$41,319	$146	76%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
4BR dog-friendly home w/ pool, hot tub & fireplace	$48,302	$249	53%	4	4	6	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Heated Pool \| 85"TV \| Mini-Golf \| Busch Gardens	$59,028	$192	84%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (11)
New, Entertaining Backyard, walk to Busch Gardens	$69,801	$248	74%	4	3	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (18)
Confortable house in Seffner	$58,560	$200	80%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Budget Friendly! 1 MI to USF, Pool, GYM	$27,816	$80	95%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Paradise Oasis \| Luxury Pool \| Ace Location	$161,955	$750	59%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
*Riverhills Pool Retreat near Busch Gardens/USF!	$50,729	$252	55%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (12)

Return Metrics

245.79% 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)	$26,669	$53,338	$80,007	$106,676	$133,345	$266,690	$800,072
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	$26,669	$53,338	$80,007	$106,676	$133,345	$266,690	$800,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

245.79%

Payback Period Days

148

Return on Investment

245.79%

817 Bannockburn Ave Tampa, Florida, 33617

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact

$1,800

Zestimate

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$98,930

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $467/night at 58% occupancy.Projected nightly rate is $260/night at 65% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$61,086

Avg annual revenue

65%

Avg occupancy rate

$260

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

$65k

$110k

$165k

$26,669

Profit

Revenue

$98,930

Operating Expenses

$24,861

Operating Income

$74,069

Net Effective Rent

$47,400

Profit (Cash Flow)

$26,669

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

245.79%

Payback Period Days

148