BNBCalc Short Term Rental Rental Arbitrage Analysis 10510 Parker's Landing Dr, Tampa, FL 33615, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$18,883

Profit (Cash Flow)

-$16,572

Cash on Cash Return

-269.5%

Annual Revenue

$18,883

AirDNA projects $94/night at 55% occupancy ($18,883).

BNB Calc projects a 55.00000000000001% occupancy rate, $94 rate per night.

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

Return Metrics

-269.45% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$16,571	-$33,143	-$49,715	-$66,286	-$82,858	-$165,716	-$497,150
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	-$16,571	-$33,143	-$49,715	-$66,286	-$82,858	-$165,716	-$497,150

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-269.45%

Payback Period Days

Return on Investment

-269.45%

10510 Parker's Landing Dr Tampa, Florida, 33615

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$18,883

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,572

Profit

Revenue

$18,883

Operating Expenses

$13,855

Operating Income

$5,028

Net Effective Rent

$21,600

Profit (Cash Flow)

-$16,572

$6,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,900

Total

$6,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-269.45%

Payback Period Days