BNBCalc Short Term Rental Rental Arbitrage Analysis 280 Jay Jay Ct, Glen Burnie, MD 21061, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

varner.sasha@gmail.com

Annual Revenue

$56,606

Profit (Cash Flow)

$9,647

Cash on Cash Return

87.1%

Annual Revenue

$56,606

AirDNA projects $287/night at 54% occupancy ($56,605).

BNB Calc projects a 54% occupancy rate, $287 rate per night.

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

Return Metrics

87.1% 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)	$9,646	$19,293	$28,940	$38,587	$48,233	$96,467	$289,403
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	$9,646	$19,293	$28,940	$38,587	$48,233	$96,467	$289,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.1%

Payback Period Days

419

Return on Investment

87.1%

280 Jay Jay Ct Glen Burnie, Maryland, 21061-5610

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,606

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,647

Profit

Revenue

$56,606

Operating Expenses

$18,759

Operating Income

$37,847

Net Effective Rent

$28,200

Profit (Cash Flow)

$9,647

$11,075

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,450

Total

$11,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

87.1%

Payback Period Days

419