BNBCalc.com Rental Arbitrage Analysis Report of 1702 North Rome Avenue, Tampa, FL, USA

3 bed • 2 bath • 9 guests • $2,650

BNB

Calc

Return Metrics

-44.34% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-44.34%

Payback Period Days

0

Return on Investment

-44.34%

Annual Revenue

$44,611

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,483

Annual Expenses

$17,799

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$932

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

$0

1702 N Rome Ave Tampa, Florida, 33612

3 bed • 2 bath • 9 guests • $2,650

Annual Revenue

$44,611

Profit (Cash Flow)

-$4,989

No payback period

Cash on Cash Return

-44.3%

Annual Revenue

$44,611

AirDNA projects $197/night at 62% occupancy ($44,611)

Occupancy Rate

Avg Daily Rate

Return Metrics

-44.34% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-44.34%

Payback Period Days

0