BNBCalc Short Term Rental Rental Arbitrage Analysis 5564 Franklin Blvd, Deale, MD, 20733

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$110,976

Profit (Cash Flow)

$48,549

Cash on Cash Return

548.6%

Annual Revenue

$110,976

AirDNA projects $307/night at 47% occupancy ($52,701). Airbtics projects $306/night at 61% occupancy ($68,176). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $422 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,362	$59,064	$113,367	$159,055
Occupancy	49%	62%	72%	91%
Nightly Rate	$216	$255	$422	$466

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chesapeake Bayside Bungalow	$25,789	$220	30%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Watrfnt Cottage @ChesapeakeParadise Kayaks/Dogs OK	$53,823	$203	72%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
140ft Dock, Pet-Friendly 8 Acre Waterfront Oasis !	$57,906	$285	54%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (103)
Chesapeake Bay Cottage	$58,306	$252	63%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (155)
Cozy Bay home w/180 degree view	$49,779	$237	56%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Baydream Believer -Chesapeake Bay water community	$65,235	$246	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Rockhold Creek Cottage	$34,798	$165	56%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
Hannah’s Hideaway	$77,029	$225	92%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (138)
The Cottage	$30,362	$236	33%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
Chesapeake Waterfront HotTub-Kayaks-Crabbing	$120,528	$508	62%	3	4	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (136)
#DreamDeale - water view home	$51,231	$183	75%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (68)
Luxe Modern Chesapeake Waterfront Oasis - 5 Star	$148,258	$466	85%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (141)
Updated North Beach Cottage: Pet Friendly!	$45,768	$257	47%	3	2	2	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
The Little Gypsy BoHome	$128,114	$652	53%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (197)
Searenity Stays, a Cozy Home	$53,250	$205	68%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Luxe Chesapeake Cabin * River View* Fire Pit*	$49,429	$269	45%	3	1	3	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Water views from every window spacious round house	$81,856	$418	51%	3	2	3	$245	❌	❌	❌	Y / Y	⭐️ 5 (5)
Quiet Getaway in Waterfront Community	$74,318	$263	77%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Safe Harbor at Herring Bay	$39,587	$254	42%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Private Waterfront Home 2+ Acres	$82,170	$454	49%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (10)
Charming Herrington / Rose Haven Cottage	$44,478	$190	63%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (80)
Family & Dog Friendly w/ Fenced Yard, Walk to Bay!	$64,331	$207	83%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Cozy waterview home in West River!	$46,035	$170	72%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (98)
"Pier Joy!" - 3BR Waterfront Home W/Private Dock	$76,152	$372	54%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (53)
Maple Treehouse in Maryland	$45,626	$183	67%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Bell Estates-Brand New Bay View, Beautiful Cottage	$61,710	$230	72%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (134)
Paradise Cottage, North Beach Work 'n' Play Escape	$67,947	$363	51%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)
Bayfront Maryland Retreat w/ Deck, Near Beaches!	$81,366	$435	48%	3	2	2	$186	❌	❌	✅	Y / Y	⭐️ 5 (8)
"Seas the Bay Cottage" in Deale with Kayaks	$85,285	$452	48%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (83)
Luxe Chesapeake Bay Getaway < 20 Mi to Annapolis!	$67,791	$343	54%	3	2	120	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Modern Bay Dream	$69,980	$460	40%	3	3	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (15)
Ruby Of The Bay	$48,795	$202	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (13)
Harbor Breezes at Herrington	$77,794	$327	65%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (15)
Round House -- Panoramic Views -- Chesapeake Bay	$161,678	$475	93%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Grandma's Summer House @ Beverly Beach	$54,928	$224	67%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Whimsical Private Beach House In Tracy's Landing	$94,872	$529	49%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Entire Beach House with Pool and Hot Tub	$87,929	$264	91%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (51)
Pier Relaxation! Chesapeake Bay!	$84,180	$230	100%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Breathtaking North Beach Waterfront Prime	$22,692	$463	12%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Waterfront house near Annapolis	$53,802	$147	100%	3	2	4	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (126)

Return Metrics

548.57% 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)	$48,548	$97,097	$145,646	$194,195	$242,744	$485,488	$1,456,466
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	$48,548	$97,097	$145,646	$194,195	$242,744	$485,488	$1,456,466

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

548.57%

Payback Period Days

Return on Investment

548.57%

5564 Franklin Blvd Deale, Maryland, 20733

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$110,976

Annual Revenue

BNBCalc predicts this property will get $306 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$68,122

Avg annual revenue

61%

Avg occupancy rate

$306

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

$20k

$70k

$115k

$165k

$48,549

Profit

Revenue

$110,976

Operating Expenses

$26,427

Operating Income

$84,549

Net Effective Rent

$36,000

Profit (Cash Flow)

$48,549

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

548.57%

Payback Period Days