BNBCalc Short Term Rental Rental Arbitrage Analysis 703 W Fribley St, Tampa, FL 33603, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,072

Profit (Cash Flow)

-$13,347

Cash on Cash Return

-141.2%

Annual Revenue

$37,072

AirDNA projects $175/night at 58% occupancy ($37,072).

BNB Calc projects a 57.99999999999999% occupancy rate, $175 rate per night.

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

Return Metrics

-141.23% 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)	-$13,347	-$26,694	-$40,041	-$53,388	-$66,735	-$133,471	-$400,413
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	-$13,347	-$26,694	-$40,041	-$53,388	-$66,735	-$133,471	-$400,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-141.23%

Payback Period Days

Return on Investment

-141.23%

703 W Fribley St Tampa, Florida, 33603-5525

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$37,072

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,347

Profit

Revenue

$37,072

Operating Expenses

$16,219

Operating Income

$20,853

Net Effective Rent

$34,200

Profit (Cash Flow)

-$13,347

$9,450

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,950

Total

$9,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-141.23%

Payback Period Days