BNBCalc Short Term Rental Rental Arbitrage Analysis 2126 West Spruce Street, Tampa, FL 33607, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$54,765

Profit (Cash Flow)

-$5,755

Cash on Cash Return

-47.1%

Annual Revenue

$54,765

AirDNA projects $238/night at 63% occupancy ($54,764).

BNB Calc projects a 63% occupancy rate, $238 rate per night.

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

Return Metrics

-47.07% 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)	-$5,754	-$11,509	-$17,264	-$23,018	-$28,773	-$57,547	-$172,641
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	-$5,754	-$11,509	-$17,264	-$23,018	-$28,773	-$57,547	-$172,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.07%

Payback Period Days

Return on Investment

-47.07%

2126 W Spruce St Tampa, Florida, 33607-3440

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$54,765

Annual Revenue

Projected nightly rate is $238/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,755

Profit

Revenue

$54,765

Operating Expenses

$18,519

Operating Income

$36,245

Net Effective Rent

$42,000

Profit (Cash Flow)

-$5,755

$12,225

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,600

Total

$12,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47.07%

Payback Period Days