BNBCalc.com Rental Arbitrage Analysis Report of 6666 Cedar Lake Dr, Gloucester, VA 23061, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

260.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

260.58%

Payback Period Days

140

Return on Investment

260.58%

Annual Revenue

$29,585

AirDNA projects $135/night at 60% occupancy ($29,584).

Revenue Percentile

Operating Expenses

Monthly Expenses

$921

Annual Expenses

$11,046

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$457

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$247

Management & Platform Fees

$74

Platform Fee (i.e. Airbnb)

$74

Property Manager Fee

$0

property-location

6666 Cedar Lake Dr Gloucester, Virginia, 23061-4235

0 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$29,585

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

260.58%

Payback Period Days

140