Short Term Rental Analysis

2905 Nevada Ave

Tampa, Florida

4 bed

2 bath

10 guests

$560,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna data not found for 2905 Nevada Ave Retry?

Avg Daily Rate

Annual Revenue
$87,176

Occupancy Rate

285 Days/Year

78%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$87,176

Operating Expenses

-$16,295

Operating Income

$70,881

Mortgage & Taxes

-$29,184

Profit (Cash Flow)

$41,697

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

34.03% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

34.03%

Cap Rate

12.65%

Cash Investment Summary

You will need $122,500 in cash to and renovate this property

Down Payment

-$112,000

Furniture & Renovations

-$10,500

Closing Costs

$0