BNBCalc Short Term Rental Rental Arbitrage Analysis 96 Martinique Ave, Tampa, FL, 33606

6 bed • 8 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$137,222

Profit (Cash Flow)

$107,383

Cash on Cash Return

667.0%

Annual Revenue

$137,222

AirDNA projects $1,910/night at 76% occupancy ($530,188). Airbtics projects $578/night at 65% occupancy ($137,222). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $578 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$81,672	$113,942	$197,896	$302,055
Occupancy	58%	64%	78%	87%
Nightly Rate	$374	$470	$676	$930

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning South Tampa 6 Bedroom House	$96,074	$394	62%	6	4.5	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (70)
Centro Ybor Twin Duplexes with 6 Bedrooms!	$47,003	$268	47%	6	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (65)
Luxury Modern Villa w/ Pool, Jacuzzi & Amenities!	$114,099	$344	87%	6	3	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (65)
1927 Bungalow with Guesthouse, Hot tub, Fire Pit	$103,490	$464	59%	6	2.5	2	$365	❌	✅	✅	Y / Y	⭐️ 4.5 (13)
The “Amanda House” historic 1926 restored beauty	$136,626	$637	58%	6	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (110)
S.Tampa Mansion- Remodled-Theater- POOL-Hottub	$191,645	$891	58%	6	4	2	$249	✅	✅	❌	Y / Y	⭐️ 5 (40)
Sleeps 20! Luxe 6 BDRM 4 BTH Duplex \| Downtown TPA	$112,127	$414	74%	6	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Brand New Duplex for 20 PPL 6 Bedrooms & 4 Baths	$80,219	$400	51%	6	4	1	$325	❌	❌	✅	Y / Y	⭐️ 5 (33)
Luxury Modern Villa w/ Pool, Jacuzzi & Amenities	$131,765	$411	85%	6	3	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (4)
NEW-6BR DiscoVilla- Sleeps16 \| Heated Pool & More	$117,536	$376	81%	6	3	1	$400	✅	✅	❌	Y / Y	⭐️ 5 (37)
Sleeps 12+ Buccaneers airport beach central	$53,162	$186	70%	6	3	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (176)
Waterside Gardens: Featured on TV Show "StayCation	$349,364	$1,203	78%	6	6	2	$450	✅	✅	✅	Y / Y	⭐️ 5 (41)
♪6 King Beds Nxt②Dwntwn w/Balcony Bungalow of Soul	$169,831	$483	94%	6	4	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (29)
Twin Duplexes (6 total Bedrooms) in Tampa Heights	$85,733	$438	51%	6	4	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (124)
10 beds! Large home \| Groups \| multiple families	$67,844	$264	65%	6	5	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (52)
Charming Villa ~Hot Tub ~Fire Pit ~Pizza Oven	$89,965	$385	61%	6	4	1	$300	❌	✅	❌	Y / Y	⭐️ 5 (33)
#1 Rated Mansion · Heated Pool/Spa, Theater, Gym	$239,405	$745	85%	6	4	1	$350	✅	✅	✅	Y / Y	⭐️ 5 (112)
All-Encompassing Retreat w/ Pool & Game Room!	$96,246	$397	63%	6	3	2	$361	✅	❌	✅	Y / Y	⭐️ 5 (65)
Welcome to villa marcelo	$111,045	$368	82%	6	5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (122)
Tropical Escape \| Heated Pool • Hot Tub • Beaches	$123,513	$359	89%	6	3	4	$325	✅	✅	✅	Y / Y	⭐️ 5 (85)
WaterfrontKayaks PaddleBoard Heated Pool*Hot Tub	$193,862	$850	62%	6	4.5	3	$325	✅	❌	❌	Y / Y	⭐️ 5 (158)
6BR/2.5BA Pool Home @ Busch Gardens/USF	$86,948	$364	62%	6	2.5	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (40)
Exciting Valrico Villa w/ Private Pool & Game Room	$126,945	$476	72%	6	5	4	$495	✅	✅	✅	Y / Y	⭐️ 5 (33)
Waterfront Villa w/ Pool ~ 5 Mi to Ybor City!	$96,993	$273	91%	6	3	3	$253	✅	❌	❌	Y / Y	⭐️ 5 (67)
Luxury 6BR Home \| Sleeps 12 \| 3min to Dwntn Ybor	$48,209	$209	61%	6	4	3	$430	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Sleeps 20 \| Side-by-side Historic Ybor Bungalows	$109,288	$512	56%	6	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
Minutes to Riverwalk, Dining, Shops & Beaches!	$167,292	$742	60%	6	4	1	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Beautiful Pool Home & the views	$99,948	$654	41%	6	4.5	3	$550	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
PickleParadise Tampa \| Heated Pool - Game Room	$158,732	$484	87%	6	3	1	$350	✅	❌	✅	Y / Y	⭐️ 5 (37)
Luxurious Island Retreat Close to Downtown& Amalie	$223,250	$1,726	34%	6	4.5	1	$495	✅	✅	✅	Y / Y	⭐️ 4.5 (97)
The Humidor \| 2 Epic Ybor Homes, Steps to 7th Ave	$180,951	$618	80%	6	5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Alafia.bnb, Riverview, Pool	$175,363	$1,516	31%	6	5	2	$600	✅	❌	❌	Y / Y	⭐️ 5 (15)
The Big Gather	$88,938	$405	60%	6	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (26)
16 Sandals	$159,284	$654	66%	6	4	3	$325	✅	❌	❌	Y / Y	⭐️ 5 (172)
Stunning Thonotosassa Home ~ 7 Mi to Ocean!	$121,845	$506	65%	6	5	2	$485	✅	✅	✅	Y / Y	⭐️ 5 (54)
Southern Plantation Oasis	$245,804	$958	69%	6	3.5	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (74)
Paradise Luxury Resort Lakefront Pool spa Villa	$172,928	$927	50%	6	3	3	$500	✅	✅	✅	Y / Y	⭐️ 5 (94)
6 bedroom Upscale Lutz Retreat	$111,837	$903	33%	6	4.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beautiful Elegant New Tampa Luxury Home	$88,543	$336	72%	6	4.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Ultimate Waterfront Oasis Heated Pool & Boat Dock	$164,315	$593	73%	6	4	1	$400	✅	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

666.97% 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)	$107,383	$214,766	$322,149	$429,533	$536,916	$1,073,832	$3,221,498
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	$107,383	$214,766	$322,149	$429,533	$536,916	$1,073,832	$3,221,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

666.97%

Payback Period Days

Return on Investment

666.97%

96 Martinique Ave Tampa, Florida, 33606

6 bed • 8 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$137,222

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,910/night at 76% occupancy.Projected nightly rate is $578/night at 65% occupancy.

Occupancy Rate

Top 48% 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.

$133,449

Avg annual revenue

65%

Avg occupancy rate

$578

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

$45k

$145k

$245k

$350k

$107,383

Profit

Revenue

$137,222

Operating Expenses

$29,839

Operating Income

$107,383

Net Effective Rent

Profit (Cash Flow)

$107,383

$16,100

Cash Investment

Renos & Furnishing

$16,000

Setup Costs

$100

Total

$16,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

666.97%

Payback Period Days