BNBCalc.com Rental Arbitrage Analysis Report of 817 Bannockburn Ave, Tampa, FL, 33617

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

245.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

245.79%

Payback Period Days

148

Return on Investment

245.79%

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

Revenue Percentile

Percentiles25%50%75%90%
Revenue$34,886$52,410$76,328$153,655
Occupancy54%69%78%85%
Nightly Rate$171$201$258$482

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Relax or work in this peaceful neighborhood
$47,120
$150
80%
4282$200❌❌✅N / Y⭐️ 5 (31)Profile

B

Float-In Movie! FreeHeatedPoolSpa BGardens USF 4/2
$134,790
$474
77%
42103$200✅✅✅N / Y⭐️ 5 (38)Profile

C

Villa White Rock in Tampa
$51,138
$191
66%
42101$200✅❌❌N / Y⭐️ 5 (94)Profile

D

Condesa Busch Garden National Parks & Golf Courses
$36,898
$195
50%
4282$40❌❌❌N / Y⭐️ 4.8 (40)Profile

E

1 Mile to Busch Garden & Adventure Island|Sleep 10
$41,747
$173
60%
42107$195❌❌❌N / Y⭐️ 4.8 (43)Profile

Operating Expenses

Monthly Expenses

$2,072

Annual Expenses

$24,861

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,384

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$824

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

property-location

817 Bannockburn Ave Tampa, Florida, 33617

4 bed • 3 bath • 12 guests

Monthly Rent

Agent

Inquire about this property

Contact

$1,800

Zestimate

$98,930

Annual Revenue

BNBCalc predicts this property will get $260 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

245.79%

Payback Period Days

148