BNBCalc Short Term Rental Rental Arbitrage Analysis 2821 W Bay Haven Dr, Tampa, FL 33611, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$36,291

Profit (Cash Flow)

-$20,027

Cash on Cash Return

-167.6%

Annual Revenue

$36,291

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

BNB Calc projects a 54% occupancy rate, $184 rate per night.

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

Return Metrics

-167.59% 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)	-$20,027	-$40,054	-$60,081	-$80,108	-$100,135	-$200,271	-$600,814
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	-$20,027	-$40,054	-$60,081	-$80,108	-$100,135	-$200,271	-$600,814

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-167.59%

Payback Period Days

Return on Investment

-167.59%

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

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$36,291

Annual Revenue

AirDNA projects $184/night at 54% occupancy ($36,290.64).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$20,027

Profit

Revenue

$36,291

Operating Expenses

$16,118

Operating Income

$20,173

Net Effective Rent

$40,200

Profit (Cash Flow)

-$20,027

$11,950

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,450

Total

$11,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-167.59%

Payback Period Days