BNBCalc Short Term Rental Rental Arbitrage Analysis 4936 W Bay Way Dr

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$127,561

Profit (Cash Flow)

-$2,986

Cash on Cash Return

NaN%

Annual Revenue

$127,561

AirDNA projects $644/night at 65% occupancy ($152,891). Airbtics projects $635/night at 55% occupancy ($127,561). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 55% occupancy rate, $635 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$93,132	$116,265	$163,099	$178,994
Occupancy	37%	53%	69%	89%
Nightly Rate	$474	$550	$816	$960

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	-$2,985	-$5,971	-$8,956	-$11,942	-$14,927	-$29,855	-$89,565
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	-$2,985	-$5,971	-$8,956	-$11,942	-$14,927	-$29,855	-$89,565

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

4936 Bay Way Tampa, FL, 33629

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$8,547

Zestimate

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$127,561

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $644/night at 65% occupancy.Projected nightly rate is $635/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$2,986

Profit

Revenue

$127,561

Operating Expenses

$27,983

Operating Income

$99,578

Net Effective Rent

$102,564

Profit (Cash Flow)

-$2,986

$NaN

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN