BNBCalc.com Rental Arbitrage Analysis Report of 4307 W Palmira Ave, Tampa, FL 33629, USA

3 bed • 2 bath • 8 guests • $4,995

BNB

Calc

Return Metrics

64.21% 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

64.21%

Payback Period Days

568

Return on Investment

64.21%

Annual Revenue

$92,724

AirDNA projects $479/night at 53% occupancy ($92,724).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,005

Annual Expenses

$24,054

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,333

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$773

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

Property Manager Fee

$0

4307 W Palmira Ave Tampa, Florida, 33629-6624

3 bed • 2 bath • 8 guests • $4,995

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

$92,724

Profit (Cash Flow)

$8,730

Payback in 568 days

Cash on Cash Return

64.2%

Annual Revenue

$92,724

AirDNA projects $479/night at 53% occupancy ($92,724)

Occupancy Rate

Avg Daily Rate

Return Metrics

64.21% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

64.21%

Payback Period Days

568