BNBCalc Short Term Rental Rental Arbitrage Analysis 1524 W Fig St unit 6, Tampa, FL 33606, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,499

Profit (Cash Flow)

-$10,396

Cash on Cash Return

-101.9%

Annual Revenue

$51,499

AirDNA projects $306/night at 59% occupancy ($65,941).

BNB Calc projects a 100% occupancy rate, $141 rate per night.

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

Return Metrics

-101.91% 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)	-$10,395	-$20,791	-$31,186	-$41,582	-$51,977	-$103,955	-$311,865
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	-$10,395	-$20,791	-$31,186	-$41,582	-$51,977	-$103,955	-$311,865

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-101.91%

Payback Period Days

Return on Investment

-101.91%

1524 W Fig St Tampa, Florida, 33606-1604

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$51,499

Annual Revenue

Projected nightly rate is $306/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,396

Profit

Revenue

$51,499

Operating Expenses

$18,095

Operating Income

$33,404

Net Effective Rent

$43,800

Profit (Cash Flow)

-$10,396

$10,200

Cash Investment

Renos & Furnishing

$6,450

Setup Costs

$3,750

Total

$10,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-101.91%

Payback Period Days