BNBCalc Short Term Rental Rental Arbitrage Analysis 1652 Braid Hills Drive, Pasadena, Maryland 21122, United States

5 bed • 4 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$121,553

Profit (Cash Flow)

$49,951

Cash on Cash Return

297.3%

Annual Revenue

$121,553

AirDNA projects $512/night at 65% occupancy ($121,553).

BNB Calc projects a 65% occupancy rate, $512 rate per night.

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

Return Metrics

297.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$49,951	$99,902	$149,853	$199,805	$249,756	$499,512	$1,498,538
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	$49,951	$99,902	$149,853	$199,805	$249,756	$499,512	$1,498,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

297.32%

Payback Period Days

122

Return on Investment

297.32%

1652 Braid Hills Dr Pasadena, Maryland, 21122-3521

5 bed • 4 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,731

Zestimate

$121,553

Annual Revenue

Projected nightly rate is $512/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$49,951

Profit

Revenue

$121,553

Operating Expenses

$27,202

Operating Income

$94,351

Net Effective Rent

$44,400

Profit (Cash Flow)

$49,951

$16,800

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$3,800

Total

$16,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

297.32%

Payback Period Days

122

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

56,192 sqft

Year built:

2004

Size:

5,114 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1613 Braid Hills Dr	-	4	4,441	-	47,045	2004	$1,795,000	-
8404 Gullane Ct	-	5	3,855	-	44,867	2004	$980,000	-
8310 Loblolly Ln	-	3	2,130	-	61,720	1985	$639,900	48
1391 Orr Ct S	-	3	2,676	-	59,781	1995	$660,000	67
4422 Forsythia Ln	-	3	2,252	-	163,350	1989	$625,000	-
8112 Buttercup Ln W	-	2	1,792	-	41,279	1997	$482,500	-
1618 Braid Hills Dr	-	4	2,820	-	112,385	2004	$950,000	47
1613 Carnoustie Dr	-	4	5,090	-	43,124	2006	$975,000	76
1606 Carnoustie Dr	-	7	6,348	-	44,431	2006	$1,235,000	-
4112 Middlebury Ct	-	3	2,573	-	16,894	1997	$765,000	48

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 56,192 sqft

Building area: 5,114 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RLD

Land Use: Residential

Parcel Number: 03-239-90213600

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $702,000

County Est. Land Value: $167,900

Assessed Land Value: $167,900

County Est. Structure Value: $534,100

Market Estimate: $1,022,227

Sale history

Date	Sale Price	% Financed	Buyer
04/19/18	$699,000	100%	William Gargano, Amanda V Gargano
08/27/13	$0	0%	Ogunmefun,Adeleke & M Trust
07/15/04	$789,112	92%	Adeleke Ogunmefun, Melanie Ogunmefun
Invalid Date	$2,650,070	0%	173 Lp Route

Ownership

Name: William Gargano

Owner Occupied: Yes

Owner Mailing Address: 1652 Braid Hills Dr, Pasadena, Md 21122

Years Owned: 64

Home Equity: -

Mortgage Balance Remaining: $673,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Fort Smallwood Elementary School with 6/10 star rating
Middle School: Chesapeake Bay Middle School with 6/10 star rating
High School: Chesapeake High School with 4/10 star rating