BNBCalc.com Rental Arbitrage Analysis Report of 202 Bertina A Nick Way, Annapolis, MD 21401, USA

4 bed • 2 bath • 6 guests • $2,310

BNB

Calc

Return Metrics

616.4% 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

616.4%

Payback Period Days

59

Return on Investment

616.4%

Annual Revenue

$130,279

AirDNA projects $673/night at 53% occupancy ($130,278).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,011

Annual Expenses

$24,136

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,296

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,086

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

Property Manager Fee

$0

202 Bertina A Nick Way Annapolis, Maryland, 21401-2414

4 bed • 2 bath • 6 guests • $2,310

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

$130,279

Profit (Cash Flow)

$79,578

Payback in 59 days

Cash on Cash Return

616.4%

Annual Revenue

$130,279

AirDNA projects $673/night at 53% occupancy ($130,279)

Occupancy Rate

Avg Daily Rate

Return Metrics

616.4% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

616.4%

Payback Period Days

59