BNBCalc Short Term Rental Rental Arbitrage Analysis 777 N Ashley Dr unit 913, Tampa, FL 33602, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$44,487

Profit (Cash Flow)

$2,703

Cash on Cash Return

40.1%

Annual Revenue

$44,487

AirDNA projects $174/night at 70% occupancy ($44,486).

BNB Calc projects a 70% occupancy rate, $174 rate per night.

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

Return Metrics

40.05% 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)	$2,703	$5,406	$8,110	$10,813	$13,517	$27,034	$81,103
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	$2,703	$5,406	$8,110	$10,813	$13,517	$27,034	$81,103

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.05%

Payback Period Days

911

Return on Investment

40.05%

777 N Ashley Dr Tampa, Florida, 33602

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$44,487

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,703

Profit

Revenue

$44,487

Operating Expenses

$12,983

Operating Income

$31,503

Net Effective Rent

$28,800

Profit (Cash Flow)

$2,703

$6,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,500

Total

$6,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.05%

Payback Period Days

911