BNBCalc Short Term Rental Rental Arbitrage Analysis 401 Brennen Dr

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$4,646

Profit (Cash Flow)

-$30,773

Cash on Cash Return

-290.3%

Annual Revenue

$4,646

AirDNA projects $212/night at 67% occupancy ($51,879). Airbtics projects $349/night at 61% occupancy ($77,756). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 6% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,686	$72,752	$102,423	$170,371
Occupancy	52%	62%	68%	79%
Nightly Rate	$239	$314	$403	$579

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home with Free Tesla Charger in Christiana	$59,009	$372	42%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Modern, Spacious & Great Location	$199,336	$872	62%	4	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming Rustic Retreat	$47,689	$185	67%	4	3	2	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
Ultimate Retreat @ Papermill Rd	$49,180	$185	68%	4	3	2	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (37)
Villa with hot tub on Ash Lane	$50,886	$316	42%	4	4	2	$165	❌	✅	✅	Y / Y	⭐️ 4.9 (20)
Five Star Accommodations	$73,445	$273	72%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (109)
Short Term, Long Term & Dogs Allowed Upon Approval	$139,488	$683	55%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Charming, updated home in Historic Chesapeake City	$51,458	$398	34%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
Make yourself at HOME!!!!	$24,697	$104	60%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (170)
4 Bedroom Home Welcomes You	$69,613	$326	57%	4	3	1	$167	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Big Barn in Greenville	$153,239	$800	52%	4	4	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (16)
A Home Away From Home	$125,154	$352	97%	4	3	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (42)
Beachfront Sunsets on the Water at Oakwood Beach	$52,891	$212	66%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (92)
The Cooper House in Charlestown, MD	$77,612	$454	44%	4	4	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (51)
Red Point Lighthouse	$164,166	$689	65%	4	4	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (96)
Spacious 4-bedroom house with a private pool.	$54,381	$240	61%	4	3	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Charming 4BR in Historic District	$103,283	$355	78%	4	4	3	$324	❌	❌	❌	Y / Y	⭐️ 5 (26)
Christiana Home	$61,350	$236	68%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Spacious 4BR House \| EV Charger \| Close to UD	$70,143	$279	67%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy 4 BR 3 BA Near Chesapeake City	$44,177	$253	47%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (163)
Creekside at Rolling Mill	$54,011	$313	46%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
The White House on North East Harbor with hot tub	$115,187	$509	61%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (57)
Tranquil Haven: Retreat & Relax	$47,237	$192	65%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
The Cove at Hance Point waterfront home North East	$138,050	$374	97%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (94)
Sweet home w/pool & woods at peaceful Glen Mills	$82,050	$324	68%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (118)
Water View House in Charlestown, MD	$77,948	$402	52%	4	3	2	$150	❌	❌	❌	N / Y	⭐️ 5 (13)
Welcome to The Richfield!	$47,595	$188	64%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Thunder Hill Retreat - Peaceful - sleeps 12	$56,023	$266	55%	4	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (82)
Kennett Home away from Home!	$39,698	$206	50%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Whole Quaker Hill Historic House	$94,559	$254	100%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Central 4-bedroom single fam/with private parking	$84,319	$282	81%	4	3	30	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Welcome to Woodview Estates!	$131,468	$568	62%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (10)
Modern Wilmington Retreat	$68,155	$272	67%	4	2	3	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Underground Railroad 4 Bedroom Farmhouse	$59,375	$198	79%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (139)
Rustic Chic Cabin Hideaway	$70,492	$428	45%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (167)
Heart of Delaware Cozy Home Away	$62,382	$248	64%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (26)
Lakeview home 6min drive to University of Delaware	$77,461	$407	52%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious 4BR Home in Wilmington!	$84,176	$364	60%	4	2	2	$250	❌	❌	❌	Y / N	⭐️ 4.5 (31)
Spacious House near Univ DE & Christiana 1894 Sqft	$47,169	$179	72%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (66)

Return Metrics

-290.31% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$30,773	-$61,546	-$92,320	-$123,093	-$153,867	-$307,734	-$923,204
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	-$30,773	-$61,546	-$92,320	-$123,093	-$153,867	-$307,734	-$923,204

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-290.31%

Payback Period Days

Return on Investment

-290.31%

401 Brennen Dr Newark, Delaware, 19713

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,468

Zestimate

$4,646

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 67% occupancy.Projected nightly rate is $349/night at 61% occupancy.

Occupancy Rate

Top 98% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$78,841

Avg annual revenue

61%

Avg occupancy rate

$349

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$80k

$140k

$200k

-$30,773

Profit

Revenue

$4,646

Operating Expenses

$7,819

Operating Income

-$3,173

Net Effective Rent

$27,600

Profit (Cash Flow)

-$30,773

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-290.31%

Payback Period Days