BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3306 W Corona St Tampa FL 33629

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$102,940

Profit (Cash Flow)

$18,158

Cash on Cash Return

114.6%

Annual Revenue

$102,940

AirDNA projects $542/night at 52% occupancy ($102,940).

BNB Calc projects a 52% occupancy rate, $542 rate per night.

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


Return Metrics

114.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,158$36,316$54,474$72,632$90,790$181,581$544,743
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$18,158$36,316$54,474$72,632$90,790$181,581$544,743

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

114.56%

Payback Period Days

318

Return on Investment

114.56%

property-location

3306 W Corona St Tampa, FL, 33629

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$9,016

Zestimate

Tampa

Guide

Zoning

Market

Guide


Laws


Market Data

$102,940

Annual Revenue


AirDNA projects $542/night at 52% occupancy ($102,940.36).

Top 101% of comparables

Top 101% of comparables


$18,158

Profit

Revenue

$102,940

Operating Expenses

$24,782

Operating Income

$78,158

Net Effective Rent

$60,000

Profit (Cash Flow)

$18,158

$15,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$5,100

Total

$15,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

114.56%

Payback Period Days

318

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

20,598 sqft

Year built:

1950

Size:

4,418 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 20,598 sqft
  • Building area: 4,418 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RS-60
  • Land Use: Residential
  • Parcel Number: A3429183UJ000000001070
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $1,282,516
  • County Est. Land Value: $790,102
  • Assessed Land Value: $790,102
  • County Est. Structure Value: $492,414
  • Market Estimate: -


Schools

  • Elementary School: Roosevelt Elementary School with 9/10 star rating
  • Middle School: Coleman Middle School with 9/10 star rating
  • High School: Plant High School with 7/10 star rating