BNBCalc Short Term Rental Rental Arbitrage Analysis 36 Seavey St

4 bed • 1 bath • 9 guests • $0

BNB

Calc

Report by:

arianen076@gmail.com

Annual Revenue

$95,011

Profit (Cash Flow)

$35,260

Cash on Cash Return

340.7%

Annual Revenue

$95,011

AirDNA projects $287/night at 49% occupancy ($51,364). Airbtics projects $377/night at 69% occupancy ($95,010). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $377 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,598	$85,213	$120,474	$152,058
Occupancy	61%	69%	72%	90%
Nightly Rate	$307	$377	$447	$458

Seasonality (Profit by Month)

Return Metrics

340.67% 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)	$35,259	$70,519	$105,778	$141,038	$176,297	$352,595	$1,057,785
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	$35,259	$70,519	$105,778	$141,038	$176,297	$352,595	$1,057,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

340.67%

Payback Period Days

107

Return on Investment

340.67%

36 Seavey St Westbrook, Maine, 04092-4339

4 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

$95,011

Annual Revenue

BNBCalc predicts this property will get $377 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$35,260

Profit

Revenue

$95,011

Operating Expenses

$24,351

Operating Income

$70,660

Net Effective Rent

$35,400

Profit (Cash Flow)

$35,260

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

340.67%

Payback Period Days

107