BNBCalc Short Term Rental Rental Arbitrage Analysis 4723 W Oklahoma Ave, Tampa, FL 33616, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,935

Profit (Cash Flow)

$12,783

Cash on Cash Return

92.6%

Annual Revenue

$71,935

AirDNA projects $303/night at 55% occupancy ($60,867).

BNB Calc projects a 65% occupancy rate, $303 rate per night.

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

Return Metrics

92.63% 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)	$12,783	$25,566	$38,349	$51,133	$63,916	$127,832	$383,498
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	$12,783	$25,566	$38,349	$51,133	$63,916	$127,832	$383,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.63%

Payback Period Days

394

Return on Investment

92.63%

4723 W Oklahoma Ave Tampa, Florida, 33616-1016

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$71,935

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,783

Profit

Revenue

$71,935

Operating Expenses

$20,752

Operating Income

$51,183

Net Effective Rent

$38,400

Profit (Cash Flow)

$12,783

$13,800

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$3,300

Total

$13,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92.63%

Payback Period Days

394