BNBCalc.com Rental Arbitrage Analysis Report of 3329 Chester Grove Rd, Upper Marlboro, MD 20774, USA

2 bed • 1 bath • 6 guests • $1,000

BNB

Calc

Return Metrics

62.56% 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

62.56%

Payback Period Days

583

Return on Investment

62.56%

Annual Revenue

$32,872

AirDNA projects $112/night at 60% occupancy ($24,544).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,356

Annual Expenses

$16,273

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$834

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$274

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

3329 Chester Grove Rd Upper Marlboro, Maryland, 20774-2414

2 bed • 1 bath • 6 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

$32,872

Profit (Cash Flow)

$4,599

Payback in 583 days

Cash on Cash Return

62.6%

Annual Revenue

$32,872

AirDNA projects $112/night at 60% occupancy ($24,544)

Occupancy Rate

Avg Daily Rate

Return Metrics

62.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

62.56%

Payback Period Days

583