BNBCalc Short Term Rental Rental Arbitrage Analysis 5902 S Switzer Ave, Tampa, FL 33611, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$119,917

Profit (Cash Flow)

$53,328

Cash on Cash Return

376.9%

Annual Revenue

$119,917

AirDNA projects $432/night at 76% occupancy ($119,916).

BNB Calc projects a 76% occupancy rate, $432 rate per night.

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

Return Metrics

376.87% 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)	$53,327	$106,655	$159,983	$213,310	$266,638	$533,277	$1,599,831
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	$53,327	$106,655	$159,983	$213,310	$266,638	$533,277	$1,599,831

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

376.87%

Payback Period Days

Return on Investment

376.87%

5902 S Switzer Ave Tampa, Florida, 33611-4755

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$119,917

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,328

Profit

Revenue

$119,917

Operating Expenses

$26,989

Operating Income

$92,928

Net Effective Rent

$39,600

Profit (Cash Flow)

$53,328

$14,150

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,400

Total

$14,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

376.87%

Payback Period Days