BNBCalc.com Rental Arbitrage Analysis Report of 114 Dover Rd, Williamsburg, VA 23185, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

72.76% 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

72.76%

Payback Period Days

501

Return on Investment

72.76%

Annual Revenue

$57,592

AirDNA projects $219/night at 72% occupancy ($57,591).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,624

Annual Expenses

$19,487

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,040

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$480

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$0

property-location

114 Dover Rd Williamsburg, Virginia, 23185-3208

3 bed • 2.5 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$57,592

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

72.76%

Payback Period Days

501