BNBCalc Short Term Rental Rental Arbitrage Analysis 5102 North Mac Dill Avenue, Tampa, Florida 33614, United States

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$69,988

Profit (Cash Flow)

$11,090

Cash on Cash Return

78.9%

Annual Revenue

$69,988

AirDNA projects $286/night at 67% occupancy ($69,988).

BNB Calc projects a 67% occupancy rate, $286 rate per night.

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

Return Metrics

78.92% 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)	$11,089	$22,179	$33,268	$44,358	$55,448	$110,896	$332,688
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	$11,089	$22,179	$33,268	$44,358	$55,448	$110,896	$332,688

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

78.92%

Payback Period Days

462

Return on Investment

78.92%

5102 N Mac Dill Ave Tampa, Florida, 33614-6750

4 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$69,988

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,090

Profit

Revenue

$69,988

Operating Expenses

$20,498

Operating Income

$49,490

Net Effective Rent

$38,400

Profit (Cash Flow)

$11,090

$14,050

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,300

Total

$14,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

78.92%

Payback Period Days

462

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,250 sqft

Year built:

2008

Size:

1,624 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 6,250 sqft

Building area: 1,624 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RS-50

Land Use: Residential

Parcel Number: A0329183IN000003000070

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $84,996

County Est. Land Value: $64,375

Assessed Land Value: -

County Est. Structure Value: $200,737

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/27/07	$0	0%	Thomas A Clothier, Jackie Clothier

Ownership

Name: Thomas A Clothier

Owner Occupied: Yes

Owner Mailing Address: 5102 N Tampania Ave, Tampa, Fl 33614

Years Owned: 422

Home Equity: $226,450

Mortgage Balance Remaining: $136,250

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No