BNBCalc Short Term Rental Rental Arbitrage Analysis 12376 Berkeley Square Dr Tampa FL 33626

2 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,673

Profit (Cash Flow)

$3,016

Cash on Cash Return

36.9%

Annual Revenue

$49,673

AirDNA projects $200/night at 68% occupancy ($49,673).

BNB Calc projects a 68% occupancy rate, $200 rate per night.

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

Return Metrics

36.91% 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)	$3,015	$6,031	$9,047	$12,062	$15,078	$30,156	$90,470
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	$3,015	$6,031	$9,047	$12,062	$15,078	$30,156	$90,470

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.91%

Payback Period Days

989

Return on Investment

36.91%

12376 Berkeley Square Dr Tampa, FL, 33626

2 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,199

Zestimate

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$49,673

Annual Revenue

Projected nightly rate is $200/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,016

Profit

Revenue

$49,673

Operating Expenses

$17,858

Operating Income

$31,816

Net Effective Rent

$28,800

Profit (Cash Flow)

$3,016

$8,169

Cash Investment

Renos & Furnishing

$5,450

Setup Costs

$2,719

Total

$8,169

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.91%

Payback Period Days

989

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -