BNBCalc Short Term Rental Rental Arbitrage Analysis 3318 W Pearl Ave, Tampa, FL 33611, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$69,239

Profit (Cash Flow)

$15,238

Cash on Cash Return

133.7%

Annual Revenue

$69,239

AirDNA projects $267/night at 71% occupancy ($69,239).

BNB Calc projects a 71% occupancy rate, $267 rate per night.

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

Return Metrics

133.66% 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)	$15,238	$30,476	$45,714	$60,952	$76,190	$152,381	$457,145
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	$15,238	$30,476	$45,714	$60,952	$76,190	$152,381	$457,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.66%

Payback Period Days

273

Return on Investment

133.66%

3318 W Pearl Ave Tampa, Florida, 33611-3930

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$69,239

Annual Revenue

Projected nightly rate is $267/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,238

Profit

Revenue

$69,239

Operating Expenses

$20,401

Operating Income

$48,838

Net Effective Rent

$33,600

Profit (Cash Flow)

$15,238

$11,400

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,900

Total

$11,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.66%

Payback Period Days

273