BNBCalc.com Rental Arbitrage Analysis Report of 2821 W Bay Haven Dr, Tampa, FL 33611, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

-172.61% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-172.61%

Payback Period Days

0

Return on Investment

-172.61%

Annual Revenue

$36,291

AirDNA projects $184/night at 54% occupancy ($36,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,393

Annual Expenses

$16,718

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$862

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$302

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

Property Manager Fee

$0

property-location

2821 W Bay Haven Dr Tampa, Florida, 33611-5503

3 bed • 2 bath • 9 guests • $3,350

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$36,291

Profit (Cash Flow)

-$20,627

No payback period

Cash on Cash Return

-172.6%

Annual Revenue

$36,291

AirDNA projects $184/night at 54% occupancy ($36,290).

Occupancy Rate

Avg Daily Rate

Return Metrics

-172.61% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-172.61%

Payback Period Days

0