BNBCalc.com Rental Arbitrage Analysis Report of 1901 Saddle Lake Place, Brandon, FL, USA

3 bed • 2 bath • 3 guests • $0

BNB

Calc

Return Metrics

406.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

406.32%

Payback Period Days

89

Return on Investment

406.32%

Annual Revenue

$76,256

AirDNA projects $286/night at 73% occupancy ($76,255).

User selected values for this report: 73% occupancy rate, $286 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,776

Annual Expenses

$21,313

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,195

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$635

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

Property Manager Fee

$0

property-location

1901 Saddle Lake Place Brandon, Florida, 33511-1710

3 bed • 2 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$76,256

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

406.32%

Payback Period Days

89