BNBCalc Short Term Rental Rental Arbitrage Analysis 915 N Franklin St, Tampa, FL, 33602

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$57,435

Profit (Cash Flow)

$10,680

Cash on Cash Return

181.5%

Annual Revenue

$57,435

AirDNA projects $196/night at 70% occupancy ($50,111). Airbtics projects $164/night at 64% occupancy ($38,336). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 85% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,211	$40,265	$55,421	$75,428
Occupancy	48%	65%	82%	92%
Nightly Rate	$139	$164	$179	$217

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 1-Bed High-Rise, Pool View, Downtown Tampa	$61,033	$178	90%	1	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (32)
Lux 1BR+Den Apt Downtown Tampa: Views+Rooftop Pool	$66,451	$186	92%	1	1	3	$135	✅	✅	❌	Y / Y	⭐️ 5 (64)
Stunning Apt with skyline views high rise	$45,187	$183	64%	1	1	7	$125	✅	❌	❌	Y / N	⭐️ 5 (27)
EXECUTIVE 1 BEDROOM SUITE w/WATERVIEW - Riverwalk	$52,698	$242	58%	1	1	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (28)
Sunset Views from a Stylish 1BR High Rise in Tampa	$44,628	$167	70%	1	1	7	$90	✅	❌	❌	Y / Y	⭐️ 5 (27)
Downtown \| Balcony \| Pool \| Gym \| Sky Lounge	$54,051	$152	92%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (24)
Downtown Tampa Pool House! Walk to Armature Works!	$46,975	$130	96%	1	1	1	$59	✅	❌	✅	Y / Y	⭐️ 5 (176)
Luxury Suite by Tampa Convention Center & Hospital	$35,435	$92	99%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Downtown, Riverwalk & Armature Works in front yard	$29,750	$136	58%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Pearl at Ridgewood Park	$24,794	$91	70%	1	1	1	$40	❌	❌	✅	Y / N	⭐️ 5 (274)
The Gem at Ridgewood Park	$29,432	$100	77%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (201)
Suburban Home With City Life	$34,014	$132	69%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (131)
Breathtaking Penthouse Views of Downtown Tampa Bay	$51,261	$152	90%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (338)
Workers Paradise \| Spacious \| Saltwater Pool!	$32,567	$124	64%	1	1	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (53)
Elevated Living: 1BR Modern Apt in Downtown Tampa	$39,652	$176	60%	1	1	7	$90	✅	❌	❌	Y / Y	⭐️ 5 (14)
Walkable to STRAZ, Armature Works, Amalie Arena	$32,901	$198	41%	1	1	30	$100	✅	❌	✅	Y / Y	⭐️ 5 (131)
One Bedroom Two Queen Beds + FREE Breakfast!	$23,922	$172	38%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (218)
One Bedroom King Bed + FREE Breakfast!	$27,998	$150	51%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (39)
Modern 1BR Downtown Oasis + Balcony + Rooftop Pool	$26,645	$130	56%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Downtown Tampa - Spain Lofts	$22,654	$176	34%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (135)
Channelside:Steps to DT, Amalie Arena, Conventions	$63,902	$179	94%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (43)
Cozy Urban Retreat in the Heart of Downtown Tampa	$32,553	$170	50%	1	1	3	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Luxury Apartment /Downtown Tampa	$40,263	$160	67%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Modern-Retro Loft -Juxtaposition	$24,726	$180	37%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (14)
Tampa suite near Amelie arena & convention center	$47,140	$140	92%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (169)
Kingside ★ Channelside \| 55 & 43” TV \| Pool + Wifi	$56,910	$187	80%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (224)
Urban Chic 1BR Downtown Tampa Pool & Balcony Views	$35,414	$164	59%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Luxury apt 3 mins to Dt Tampa \|Pool \|GYM\| Balcony\|	$44,617	$166	71%	1	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Modern + Smart \| King Bed \| 55" & 43" TV Sleeps 4	$53,558	$172	82%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (213)
NEW! Perfect Tampa Getaway \| Chic Riverwalk Condo	$22,118	$126	45%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Channelside: Near Everything in Tampa! Ybor \| DT	$47,485	$156	80%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (26)
Channelside Oasis for Remote Workers! Steps to DT	$49,445	$143	90%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (58)
Bearadise Bungalow A in the Heart of Tampa Heights	$33,490	$108	82%	1	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Downtown Tampa Penthouse Oasis w/ Pool & Gym Acc.	$40,200	$158	67%	1	1	7	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Trendy Bungalow Near Armature Works & Downtown	$25,942	$161	42%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Private Tampa	$27,055	$224	33%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Luxurious Downtown Tampa Oasis / Mins from Amalie	$42,888	$217	54%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)

Return Metrics

181.48% 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)	$10,680	$21,360	$32,040	$42,720	$53,400	$106,801	$320,403
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	$10,680	$21,360	$32,040	$42,720	$53,400	$106,801	$320,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

181.48%

Payback Period Days

201

Return on Investment

181.48%

915 N Franklin St Tampa, Florida, 33602

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$57,435

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 70% occupancy.Projected nightly rate is $164/night at 64% occupancy.

Occupancy Rate

Top 26% 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.

$38,619

Avg annual revenue

64%

Avg occupancy rate

$164

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

$15k

$35k

$50k

$65k

$10,680

Profit

Revenue

$57,435

Operating Expenses

$16,755

Operating Income

$40,680

Net Effective Rent

$30,000

Profit (Cash Flow)

$10,680

$5,885

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,635

Total

$5,885

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

181.48%

Payback Period Days

201