BNBCalc Short Term Rental Rental Arbitrage Analysis 101 W Beach Pl, Tampa, FL 33606, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,193

Profit (Cash Flow)

-$11,142

Cash on Cash Return

-131.1%

Annual Revenue

$47,193

AirDNA projects $219/night at 59% occupancy ($47,193).

BNB Calc projects a 59% occupancy rate, $219 rate per night.

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

Return Metrics

-131.08% 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)	-$11,141	-$22,283	-$33,425	-$44,567	-$55,709	-$111,419	-$334,258
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	-$11,141	-$22,283	-$33,425	-$44,567	-$55,709	-$111,419	-$334,258

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-131.08%

Payback Period Days

Return on Investment

-131.08%

101 W Beach Pl Tampa, Florida, 33606

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$47,193

Annual Revenue

AirDNA projects $219/night at 59% occupancy ($47,193.17).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,142

Profit

Revenue

$47,193

Operating Expenses

$17,535

Operating Income

$29,658

Net Effective Rent

$40,800

Profit (Cash Flow)

-$11,142

$8,500

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$3,500

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-131.08%

Payback Period Days