BNBCalc.com Rental Arbitrage Analysis Report of 4002 Fernhill Ave, Baltimore, MD, 21215

8 bed • 3 bath • 16 guests • $0

BNB

Calc

Return Metrics

159.77% 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

159.77%

Payback Period Days

228

Return on Investment

159.77%

Annual Revenue

$103,583

AirDNA projects $709/night at 40% occupancy ($103,583).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,122

Annual Expenses

$25,466

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,423

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$863

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

Property Manager Fee

$0

property-location

4002 Fernhill Ave Baltimore, Maryland, 21215

8 bed • 3 bath • 16 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$1,344

Zestimate

$103,583

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

159.77%

Payback Period Days

228