BNBCalc.com Rental Arbitrage Analysis Report of 2412 W Gray St, Tampa, FL 33609, USA

5 bed • 3 bath • 16 guests • $6,500

BNB

Calc

Return Metrics

109.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

109.51%

Payback Period Days

333

Return on Investment

109.51%

Annual Revenue

$127,806

AirDNA projects $648/night at 54% occupancy ($127,806).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,385

Annual Expenses

$28,615

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,625

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,065

Management & Platform Fees

$320

Platform Fee (i.e. Airbnb)

$320

Property Manager Fee

$0

2412 W Gray St Tampa, Florida, 33609-1729

5 bed • 3 bath • 16 guests • $6,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Sky Welch

Edit my contact card

Annual Revenue

$127,806

Profit (Cash Flow)

$21,191

Payback in 333 days

Cash on Cash Return

109.5%

Annual Revenue

$127,806

AirDNA projects $648/night at 54% occupancy ($127,806)

Occupancy Rate

Avg Daily Rate

Return Metrics

109.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

109.51%

Payback Period Days

333