BNBCalc.com Rental Arbitrage Analysis Report of 391 NE Gladwin Rd, Belfair, WA 98528, USA

4 bed • 1 bath • 8 guests • $4,500

BNB

Calc

Return Metrics

331.87% 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

331.87%

Payback Period Days

110

Return on Investment

483.38%

Annual Revenue

$127,682

AirDNA projects $454/night at 77% occupancy ($127,681).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,033

Annual Expenses

$24,399

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,274

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,064

Management & Platform Fees

$319

Platform Fee (i.e. Airbnb)

$319

Property Manager Fee

$0

391 NE Gladwin Rd Belfair, Washington, 98528-9466

4 bed • 1 bath • 8 guests • $4,500

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

$127,682

Profit (Cash Flow)

$49,283

Payback in 110 days

Cash on Cash Return

331.9%

Annual Revenue

$127,682

AirDNA projects $454/night at 77% occupancy ($127,682)

Occupancy Rate

Avg Daily Rate

Return Metrics

331.87% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

331.87%

Payback Period Days

110