BNBCalc Short Term Rental Rental Arbitrage Analysis 2412 W Gray St, Tampa, FL 33609, USA

5 bed • 3 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$127,806

Profit (Cash Flow)

$21,791

Cash on Cash Return

112.6%

Annual Revenue

$127,806

AirDNA projects $648/night at 54% occupancy ($127,806).

BNB Calc projects a 54% occupancy rate, $648 rate per night.

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

Return Metrics

112.61% 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)	$21,791	$43,582	$65,374	$87,165	$108,956	$217,913	$653,741
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	$21,791	$43,582	$65,374	$87,165	$108,956	$217,913	$653,741

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

112.61%

Payback Period Days

324

Return on Investment

112.61%

2412 W Gray St Tampa, Florida, 33609-1729

5 bed • 3 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$127,806

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,791

Profit

Revenue

$127,806

Operating Expenses

$28,015

Operating Income

$99,791

Net Effective Rent

$78,000

Profit (Cash Flow)

$21,791

$19,350

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$6,600

Total

$19,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

112.61%

Payback Period Days

324