BNBCalc Short Term Rental Rental Arbitrage Analysis 1332 W Gray St #1, Tampa, FL 33606, USA

3 bed • 4 bath • 8 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$32,908

Profit (Cash Flow)

-$47,570

Cash on Cash Return

-328.1%

Annual Revenue

$32,908

AirDNA projects $170/night at 53% occupancy ($32,908).

BNB Calc projects a 53% occupancy rate, $170 rate per night.

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

Return Metrics

-328.06% 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)	-$47,569	-$95,139	-$142,708	-$190,278	-$237,848	-$475,696	-$1,427,088
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	-$47,569	-$95,139	-$142,708	-$190,278	-$237,848	-$475,696	-$1,427,088

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-328.06%

Payback Period Days

Return on Investment

-328.06%

1332 W Gray St Tampa, Florida, 33606

3 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$32,908

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$47,570

Profit

Revenue

$32,908

Operating Expenses

$15,678

Operating Income

$17,230

Net Effective Rent

$64,800

Profit (Cash Flow)

-$47,570

$14,500

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$5,500

Total

$14,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-328.06%

Payback Period Days