BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1304 Buchanan Pl, Fort Washington, MD 20744, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$70,850

Profit (Cash Flow)

$16,640

Cash on Cash Return

121.9%

Annual Revenue

$70,850

AirDNA projects $318/night at 61% occupancy ($70,850).

BNB Calc projects a 61% occupancy rate, $318 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

121.9% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,639$33,279$49,918$66,558$83,197$166,395$499,185
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$16,639$33,279$49,918$66,558$83,197$166,395$499,185

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

121.9%

Payback Period Days

299

Return on Investment

121.9%

property-location

1304 Buchanan Pl Fort Washington, Maryland, 20744-2965

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$70,850

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$16,640

Profit

Revenue

$70,850

Operating Expenses

$20,611

Operating Income

$50,240

Net Effective Rent

$33,600

Profit (Cash Flow)

$16,640

$13,650

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,900

Total

$13,650

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

121.9%

Payback Period Days

299