BNBCalc Short Term Rental Rental Arbitrage Analysis 4712 W Fielder St, Tampa, FL 33611, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,089

Profit (Cash Flow)

-$14,893

Cash on Cash Return

-119.6%

Annual Revenue

$49,089

AirDNA projects $280/night at 48% occupancy ($49,088).

BNB Calc projects a 48% occupancy rate, $280 rate per night.

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

Return Metrics

-119.62% 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)	-$14,892	-$29,785	-$44,678	-$59,570	-$74,463	-$148,927	-$446,782
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	-$14,892	-$29,785	-$44,678	-$59,570	-$74,463	-$148,927	-$446,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-119.62%

Payback Period Days

Return on Investment

-119.62%

4712 W Fielder St Tampa, Florida, 33611-3119

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$49,089

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,893

Profit

Revenue

$49,089

Operating Expenses

$17,782

Operating Income

$31,307

Net Effective Rent

$46,200

Profit (Cash Flow)

-$14,893

$12,450

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,950

Total

$12,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-119.62%

Payback Period Days