BNBCalc Short Term Rental Rental Arbitrage Analysis 4307 W Palmira Ave, Tampa, FL 33629, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$92,724

Profit (Cash Flow)

$9,330

Cash on Cash Return

68.6%

Annual Revenue

$92,724

AirDNA projects $479/night at 53% occupancy ($92,724).

BNB Calc projects a 53% occupancy rate, $479 rate per night.

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

Return Metrics

68.63% 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)	$9,330	$18,660	$27,990	$37,321	$46,651	$93,303	$279,909
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	$9,330	$18,660	$27,990	$37,321	$46,651	$93,303	$279,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.63%

Payback Period Days

532

Return on Investment

68.63%

4307 W Palmira Ave Tampa, Florida, 33629-6624

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$92,724

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,330

Profit

Revenue

$92,724

Operating Expenses

$23,454

Operating Income

$69,270

Net Effective Rent

$59,940

Profit (Cash Flow)

$9,330

$13,595

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$5,095

Total

$13,595

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.63%

Payback Period Days

532