BNBCalc.com Rental Arbitrage Analysis Report of 800 E Baker St, Tampa, FL 33603, USA

4 bed • 2.5 bath • 8 guests • $2,800

BNB

Calc

Return Metrics

328.74% 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

328.74%

Payback Period Days

111

Return on Investment

328.74%

Annual Revenue

$57,855

AirDNA projects $288/night at 55% occupancy ($57,854).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,227

Annual Expenses

$14,721

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$692

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

Property Manager Fee

$0

800 E Baker St Tampa, Florida, 33603-5002

4 bed • 2.5 bath • 8 guests • $2,800

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

$57,855

Profit (Cash Flow)

$9,534

Payback in 111 days

Cash on Cash Return

328.7%

Annual Revenue

$57,855

AirDNA projects $288/night at 55% occupancy ($57,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

328.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

328.74%

Payback Period Days

111