BNBCalc Short Term Rental Rental Arbitrage Analysis 1702 North Rome Avenue, Tampa, FL, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,611

Profit (Cash Flow)

-$4,389

Cash on Cash Return

-39.0%

Annual Revenue

$44,611

AirDNA projects $197/night at 62% occupancy ($44,610).

BNB Calc projects a 62% occupancy rate, $197 rate per night.

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

Return Metrics

-39% 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)	-$4,388	-$8,777	-$13,165	-$17,554	-$21,942	-$43,885	-$131,655
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	-$4,388	-$8,777	-$13,165	-$17,554	-$21,942	-$43,885	-$131,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-39%

Payback Period Days

Return on Investment

-39%

1702 N Rome Ave Tampa, Florida, 33612

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$44,611

Annual Revenue

AirDNA projects $197/night at 62% occupancy ($44,610.9).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,389

Profit

Revenue

$44,611

Operating Expenses

$17,199

Operating Income

$27,411

Net Effective Rent

$31,800

Profit (Cash Flow)

-$4,389

$11,250

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,750

Total

$11,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-39%

Payback Period Days