BNBCalc.com Rental Arbitrage Analysis Report of 304 Charred Oak Ct, Annapolis, MD 21409, USA

3 bed • 1.5 bath • 6 guests • $2,000

BNB

Calc

Return Metrics

317.99% 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

317.99%

Payback Period Days

114

Return on Investment

317.99%

Annual Revenue

$79,667

AirDNA projects $287/night at 76% occupancy ($79,667).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,863

Annual Expenses

$22,357

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,224

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

304 Charred Oak Ct Annapolis, Maryland, 21409-5429

3 bed • 1.5 bath • 6 guests • $2,000

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

$79,667

Profit (Cash Flow)

$33,310

Payback in 114 days

Cash on Cash Return

318.0%

Annual Revenue

$79,667

AirDNA projects $287/night at 76% occupancy ($79,667)

Occupancy Rate

Avg Daily Rate

Return Metrics

317.99% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

317.99%

Payback Period Days

114