BNBCalc Short Term Rental Rental Arbitrage Analysis 1706 W Palmetto St, Tampa, FL 33607, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$57,745

Profit (Cash Flow)

$1,038

Cash on Cash Return

4.7%

Annual Revenue

$57,745

AirDNA projects $255/night at 62% occupancy ($57,745).

BNB Calc projects a 62% occupancy rate, $255 rate per night.

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

Return Metrics

4.69% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,038	$2,076	$3,114	$4,152	$5,191	$10,382	$31,146
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	$1,038	$2,076	$3,114	$4,152	$5,191	$10,382	$31,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.69%

Payback Period Days

7774

Return on Investment

4.69%

1706 W Palmetto St Tampa, Florida, 33607-3034

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$57,745

Annual Revenue

Projected nightly rate is $255/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,038

Profit

Revenue

$57,745

Operating Expenses

$14,707

Operating Income

$43,038

Net Effective Rent

$42,000

Profit (Cash Flow)

$1,038

$22,100

Cash Investment

Renos & Furnishing

$18,500

Setup Costs

$3,600

Total

$22,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

4.69%

Payback Period Days

7774