BNBCalc Short Term Rental Rental Arbitrage Analysis 981 Atlantic Hwy, Northport, ME 04849, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$85,467

Profit (Cash Flow)

$14,956

Cash on Cash Return

29.7%

Annual Revenue

$85,467

AirDNA projects $325/night at 72% occupancy ($85,467).

BNB Calc projects a 72% occupancy rate, $325 rate per night.

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

Return Metrics

29.7% 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)	$14,956	$29,912	$44,869	$59,825	$74,781	$149,563	$448,691
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	$14,956	$29,912	$44,869	$59,825	$74,781	$149,563	$448,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.7%

Payback Period Days

1229

Return on Investment

29.7%

981 Atlantic Hwy Northport, Maine, 04849

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$85,467

Annual Revenue

Projected nightly rate is $325/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,956

Profit

Revenue

$85,467

Operating Expenses

$22,511

Operating Income

$62,956

Net Effective Rent

$48,000

Profit (Cash Flow)

$14,956

$50,350

Cash Investment

Renos & Furnishing

$46,250

Setup Costs

$4,100

Total

$50,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

29.7%

Payback Period Days

1229