BNBCalc.com Rental Arbitrage Analysis Report of 29138 Mitchell Dr, Parksley, VA 23421, USA

4 bed • 2 bath • 11 guests • $1,000

BNB

Calc

Return Metrics

321.1% 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

321.1%

Payback Period Days

113

Return on Investment

321.1%

Annual Revenue

$70,401

AirDNA projects $257/night at 75% occupancy ($70,400).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,763

Annual Expenses

$21,152

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,147

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$587

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

Property Manager Fee

$0

29138 Mitchell Dr Parksley, Virginia, 23421

4 bed • 2 bath • 11 guests • $1,000

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

$70,401

Profit (Cash Flow)

$37,249

Payback in 113 days

Cash on Cash Return

321.1%

Annual Revenue

$70,401

AirDNA projects $257/night at 75% occupancy ($70,401)

Occupancy Rate

Avg Daily Rate

Return Metrics

321.1% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

321.1%

Payback Period Days

113