BNBCalc Short Term Rental Rental Arbitrage Analysis 655 Americana Dr, Annapolis, MD, 21403

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$53,421

Profit (Cash Flow)

$15,720

Cash on Cash Return

361.4%

Annual Revenue

$53,421

AirDNA projects $184/night at 50% occupancy ($33,602). Airbtics projects $171/night at 58% occupancy ($36,224). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,425	$32,525	$55,031	$73,064
Occupancy	47%	56%	71%	78%
Nightly Rate	$133	$155	$206	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Downtown Annapolis Apartment-Naval Academy	$48,783	$269	48%	1	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Sailboat Experience in Annapolis	$27,689	$206	36%	1	0	1	$20	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Wall to Wall Cool- Filled with Original Art and Sculpture	$19,920	$98	54%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 4.9 (468)
Ideal Eastport/ Annapolis Location	$45,612	$208	59%	1	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.6 (45)
Well-appointed 1 bedroom, 1 bath in Annap/Eastport	$41,633	$213	53%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (74)
1A Annapolis Apartment	$23,376	$160	38%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.7 (265)
Annapolis Waterfront Condo - Unit #: A-203	$39,170	$140	73%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (257)
Eastport Bungalow	$25,172	$94	70%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Historic Home w/ Parking Steps From Capital & USNA	$71,370	$250	78%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
GREAT LOCATION ON SPA CREEK	$40,565	$181	60%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
Fabulous Eastport Apartment!	$36,117	$116	82%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Walk to Water, State House, USNA	$33,812	$134	68%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (130)
NEW lovely studio apartment with onsite parking!	$53,484	$249	58%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Fall into Annapolis-very low cleaning fee	$33,412	$163	55%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (90)
Annapolis Escape @Gate 1 and Harbor Free parking	$35,016	$177	50%	1	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Step Out to Main Street From a Chic Loft	$42,889	$117	95%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (983)
Funky Uptown Apt meets Downtown - Hist District	$39,463	$145	73%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (77)
Adorable 1 bedroom apartment in downtown Annapolis	$22,550	$139	40%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Lovely 1 bedroom apartment in downtown Annapolis	$20,732	$130	40%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (45)
1 room with additional amazing sunroom	$27,954	$139	52%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.7 (33)
Charming Historic Townhouse Steps From USNA	$56,636	$222	69%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Charming Eastport	$21,705	$130	44%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.8 (243)
Chesapeake Birdhouse Studio	$32,372	$140	62%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (348)
Elegant & Authentic Annapolis	$56,672	$212	71%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (75)
Annapolis @Gate 1 steps to the Harbor Free parking	$34,394	$129	67%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Capts Qrtrs - Awesome downtown Annapolis location!	$31,062	$192	43%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
King George Hideaway	$29,519	$150	53%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (89)
Historic Downtown in-law suite	$47,942	$129	100%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 5 (144)
Newly Renovated 1-Bedroom on Spa Creek	$75,052	$261	78%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
The Crow's Nest - Excellent downtown Annapolis Apt	$34,121	$144	63%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (179)
The Quarterdeck - Fantastic Downtown Annapolis Apt	$33,176	$168	53%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Our Annapolis Penthouse	$32,039	$94	93%	1	1	1	$5	❌	❌	❌	N / Y	⭐️ 5 (390)
The Upper Deck Suite on Dean in Historic Annapolis	$26,779	$138	50%	1	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Pristine Downtown 1-Bedroom in Historic District	$25,572	$195	35%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (34)
King George Hideaway 1st floor	$40,806	$146	75%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (71)
Bennett House, A:	$42,673	$249	45%	1	1	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (47)
Miller Cottage - near Navy Stadium	$49,542	$188	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (103)
1 Bedroom Apt - Walk to Downtown - With Parking	$24,674	$127	50%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (66)

Return Metrics

361.37% 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)	$15,719	$31,439	$47,159	$62,879	$78,599	$157,199	$471,597
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	$15,719	$31,439	$47,159	$62,879	$78,599	$157,199	$471,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.37%

Payback Period Days

101

Return on Investment

361.37%

655 Americana Dr Annapolis, Maryland, 21403

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,421

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $184/night at 50% occupancy ($33,602.44). Airbtics projects $171/night at 58% occupancy ($36,224).

Occupancy Rate

Top 26% 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.

$36,611

Avg annual revenue

58%

Avg occupancy rate

$171

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

$15k

$35k

$55k

$75k

$15,720

Profit

Revenue

$53,421

Operating Expenses

$18,945

Operating Income

$34,476

Net Effective Rent

$18,756

Profit (Cash Flow)

$15,720

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

361.37%

Payback Period Days

101