BNBCalc.com Rental Arbitrage Analysis Report of 2504 N 12th St a, Tampa, FL 33605, USA

6 bed • 4 bath • 16 guests • $5,800

BNB

Calc

Return Metrics

281.29% 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

281.29%

Payback Period Days

129

Return on Investment

281.29%

Annual Revenue

$178,177

AirDNA projects $707/night at 64% occupancy ($165,265).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,273

Annual Expenses

$39,272

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,437

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$2,227

Management & Platform Fees

$445

Platform Fee (i.e. Airbnb)

$445

Property Manager Fee

$0

2504 N 12th St Tampa, Florida, 33605-3306

6 bed • 4 bath • 16 guests • $5,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$178,177

Profit (Cash Flow)

$75,105

Payback in 129 days

Cash on Cash Return

281.3%

Annual Revenue

$178,177

AirDNA projects $707/night at 64% occupancy ($165,266)

Occupancy Rate

Avg Daily Rate

Return Metrics

281.29% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

281.29%

Payback Period Days

129