BNBCalc Short Term Rental Rental Arbitrage Analysis 3911 W Lemon St, Tampa, FL 33609, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,408

Profit (Cash Flow)

-$9,725

Cash on Cash Return

-109.9%

Annual Revenue

$36,408

AirDNA projects $178/night at 56% occupancy ($36,407).

BNB Calc projects a 56.00000000000001% occupancy rate, $178 rate per night.

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

Return Metrics

-109.89% 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)	-$9,725	-$19,450	-$29,176	-$38,901	-$48,627	-$97,254	-$291,763
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	-$9,725	-$19,450	-$29,176	-$38,901	-$48,627	-$97,254	-$291,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-109.89%

Payback Period Days

Return on Investment

-109.89%

3911 W Lemon St Tampa, Florida, 33609-1255

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$36,408

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,725

Profit

Revenue

$36,408

Operating Expenses

$16,133

Operating Income

$20,275

Net Effective Rent

$30,000

Profit (Cash Flow)

-$9,725

$8,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,600

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-109.89%

Payback Period Days