BNBCalc.com Rental Arbitrage Analysis Report of 8903 Ripken Ln, Tampa, FL 33615, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

-12.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.83%

Payback Period Days

0

Return on Investment

-12.83%

Annual Revenue

$45,115

AirDNA projects $193/night at 64% occupancy ($45,114).

User selected values for this report: 64% occupancy rate, $193 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,439

Annual Expenses

$17,265

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$936

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$376

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

property-location

8903 Ripken Ln Tampa, Florida, 33615-5732

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$45,115

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-12.83%

Payback Period Days

0