BNBCalc Short Term Rental Rental Arbitrage Analysis 2613 E 23rd Ave, Tampa, FL 33605, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,461

Profit (Cash Flow)

-$5,239

Cash on Cash Return

-52.9%

Annual Revenue

$48,461

AirDNA projects $214/night at 62% occupancy ($48,460).

BNB Calc projects a 62% occupancy rate, $214 rate per night.

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

Return Metrics

-52.92% 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)	-$5,239	-$10,478	-$15,717	-$20,957	-$26,196	-$52,393	-$157,179
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	-$5,239	-$10,478	-$15,717	-$20,957	-$26,196	-$52,393	-$157,179

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-52.92%

Payback Period Days

Return on Investment

-52.92%

2613 E 23rd Ave Tampa, Florida, 33605-2053

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$48,461

Annual Revenue

Projected nightly rate is $214/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,239

Profit

Revenue

$48,461

Operating Expenses

$17,700

Operating Income

$30,761

Net Effective Rent

$36,000

Profit (Cash Flow)

-$5,239

$9,900

Cash Investment

Renos & Furnishing

$6,800

Setup Costs

$3,100

Total

$9,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-52.92%

Payback Period Days