101 S Bentz St Frederick, Maryland, 21701
2 bed • 1 bath • 4 guests

Inquire about this property
Contact Agent
$52,705
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $183/night at 56% occupancy ($37,430.2). Airbtics projects $156/night at 69% occupancy ($39,314).
Top 31% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$40,748
Avg annual revenue
69%
Avg occupancy rate
$156
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$4,547
Profit
Revenue
$52,705
Operating Expenses
$18,852
Operating Income
$33,853
Net Effective Rent
$38,400
Profit (Cash Flow)
-$4,547
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-71.6%
Payback Period Days
0