BNBCalc.com Rental Arbitrage Analysis Report of 6210 S Adelia Ave, Tampa, FL 33616, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

134.61% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

134.61%

Payback Period Days

271

Return on Investment

134.61%

Annual Revenue

$73,122

AirDNA projects $308/night at 65% occupancy ($73,121).

User selected values for this report: 65% occupancy rate, $308 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,742

Annual Expenses

$20,906

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,169

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$0

property-location

6210 S Adelia Ave Tampa, Florida, 33616-2326

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$73,122

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

134.61%

Payback Period Days

271