BNBCalc.com Rental Arbitrage Analysis Report of 145 Edgewater Dr, Gilford, NH 03249, USA

5 bed • 4 bath • 12 guests • $7,500

BNB

Calc

Return Metrics

153.73% 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

153.73%

Payback Period Days

237

Return on Investment

153.73%

Annual Revenue

$153,644

AirDNA projects $779/night at 54% occupancy ($153,643).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,664

Annual Expenses

$31,974

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,840

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,280

Management & Platform Fees

$384

Platform Fee (i.e. Airbnb)

$384

Property Manager Fee

$0

145 Edgewater Dr Gilford, New Hampshire, 03249-6636

5 bed • 4 bath • 12 guests • $7,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$153,644

Profit (Cash Flow)

$31,670

Payback in 237 days

Cash on Cash Return

153.7%

Annual Revenue

$153,644

AirDNA projects $779/night at 54% occupancy ($153,644)

Occupancy Rate

Avg Daily Rate

Return Metrics

153.73% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

153.73%

Payback Period Days

237