BNBCalc.com Rental Arbitrage Analysis Report of 9314 Cherry Hill Rd, College Park, MD 20740, USA

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

1,517.53% 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

1,517.53%

Payback Period Days

24

Return on Investment

1,517.53%

Annual Revenue

$60,631

AirDNA projects $166/night at 51% occupancy ($30,921).

Revenue Percentile

Operating Expenses

Monthly Expenses

$282

Annual Expenses

$3,379

Utilities

$50

Internet + TV

$50

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$80

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$50

Software

$20

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

Property Manager Fee

$0

property-location

9314 Cherry Hill Rd College Park, Maryland, 20740-1252

2 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$60,631

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,517.53%

Payback Period Days

24