$425,000
Avg. Purchase Price
$175
Avg. Nightly Rate
65%
Avg. Occupancy
urban
Market Type
Tampa's sports teams, theme parks, and beaches create diverse demand. More affordable than Miami with strong year-round tourism.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
$197
$2,361 / year after all expenses
Viable Deal
Break-even at 61% occupancy
Cash-on-Cash
2.0%↓
Return on your cash invested
Cap Rate
6.5%↑
NOI / Purchase price
Break-Even
61%–
Minimum occupancy needed
Turnovers/Year
80
237 nights occupied
Financial Summary
Annual Gross Revenue$51,519
Annual Expenses
Platform Fees$1,546
Property Tax$4,888
Insurance$1,700
Utilities$3,000
Maintenance Reserve$2,576
Cleaning Costs$10,000
Total Expenses$23,710
Net Operating Income$27,809
Annual Mortgage-$25,448
Annual Cash Flow$2,361
Your Investment
Down Payment$106,250
Est. Closing Costs (3%)$12,750
Total Cash Needed$119,000
Loan Amount$318,750
Monthly Mortgage (P&I)$2,121
Tampa STR Market Highlights
- 1Busch Gardens and proximity to Disney creates family demand
- 2Raymond James Stadium hosts Super Bowls and concerts
- 3Tampa Bay Lightning and Buccaneers drive sports tourism
- 4More affordable entry than South Florida markets
Seasonality in Tampa
Peak November-April with snowbird season. Summer is slower but theme park visitors help.
Tampa STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer