BNBCalc Short Term Rental Rental Arbitrage Analysis 1120 E Twiggs St, Tampa, FL 33602, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,599

Profit (Cash Flow)

$6,731

Cash on Cash Return

94.8%

Annual Revenue

$43,599

AirDNA projects $173/night at 71% occupancy ($44,862).

BNB Calc projects a 69% occupancy rate, $173 rate per night.

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

Return Metrics

94.8% 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)	$6,731	$13,462	$20,193	$26,925	$33,656	$67,312	$201,938
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	$6,731	$13,462	$20,193	$26,925	$33,656	$67,312	$201,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

94.8%

Payback Period Days

385

Return on Investment

94.8%

1120 E Twiggs St Tampa, Florida, 33602-3104

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$43,599

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,731

Profit

Revenue

$43,599

Operating Expenses

$12,868

Operating Income

$30,731

Net Effective Rent

$24,000

Profit (Cash Flow)

$6,731

$7,100

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$2,100

Total

$7,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

94.8%

Payback Period Days

385