Short Term Rental Analysis

3105 N Blvd

Tampa, Florida

3 bed

1 bath

9 guests

$365,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $287

AirDna Occupancy: 57%

Avg Daily Rate

Annual Revenue
$70,232

Occupancy Rate

245 Days/Year

67%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$70,232

Operating Expenses

-$15,786

Operating Income

$54,445

Mortgage & Taxes

-$19,020

Profit (Cash Flow)

$35,425

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

43.6% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

43.6%

Cap Rate

14.91%

Cash Investment Summary

You will need $81,250 in cash to and renovate this property

Down Payment

-$73,000

Furniture & Renovations

-$8,250

Closing Costs

$0