BNBCalc Short Term Rental Rental Arbitrage Analysis 655 Eunice St, Tampa, FL 33602, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,547

Profit (Cash Flow)

$26,396

Cash on Cash Return

601.5%

Annual Revenue

$46,547

AirDNA projects $177/night at 72% occupancy ($46,546).

BNB Calc projects a 72% occupancy rate, $177 rate per night.

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

Return Metrics

601.54% 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)	$26,395	$52,791	$79,186	$105,582	$131,978	$263,956	$791,868
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	$26,395	$52,791	$79,186	$105,582	$131,978	$263,956	$791,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

601.54%

Payback Period Days

Return on Investment

601.54%

655 Eunice St Tampa, Florida, 33602

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tampa

Guide

Zoning

Market

Guide

Laws

Market Data

$46,547

Annual Revenue

AirDNA projects $177/night at 72% occupancy ($46,546.69).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,396

Profit

Revenue

$46,547

Operating Expenses

$14,211

Operating Income

$32,336

Net Effective Rent

$5,940

Profit (Cash Flow)

$26,396

$4,388

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$138

Total

$4,388

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

601.54%

Payback Period Days