BNBCalc Short Term Rental Rental Arbitrage Analysis 1706 W Palmetto St, Tampa, FL 33607, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$82,837

Profit (Cash Flow)

$21,019

Cash on Cash Return

155.1%

Annual Revenue

$82,837

AirDNA projects $378/night at 60% occupancy ($82,837).

BNB Calc projects a 60% occupancy rate, $378 rate per night.

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

Return Metrics

155.12% 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)	$21,019	$42,038	$63,057	$84,076	$105,095	$210,190	$630,572
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	$21,019	$42,038	$63,057	$84,076	$105,095	$210,190	$630,572

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

155.12%

Payback Period Days

235

Return on Investment

155.12%

1706 W Palmetto St Tampa, Florida, 33607-3034

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$82,837

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,019

Profit

Revenue

$82,837

Operating Expenses

$26,418

Operating Income

$56,419

Net Effective Rent

$35,400

Profit (Cash Flow)

$21,019

$13,550

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$3,050

Total

$13,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

155.12%

Payback Period Days

235