BNBCalc.com Rental Arbitrage Analysis Report of 103 Eastern Ave, Annapolis, MD 21403, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

83.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

83.02%

Payback Period Days

439

Return on Investment

83.02%

Annual Revenue

$125,589

AirDNA projects $529/night at 65% occupancy ($125,589).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,361

Annual Expenses

$28,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,607

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,047

Management & Platform Fees

$314

Platform Fee (i.e. Airbnb)

$314

Property Manager Fee

$0

property-location

103 Eastern Ave Annapolis, Maryland, 21403-3336

3 bed • 3.5 bath • 8 guests • $7,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$125,589

Profit (Cash Flow)

$13,263

Payback in 439 days

Cash on Cash Return

83.0%

Annual Revenue

$125,589

AirDNA projects $529/night at 65% occupancy ($125,589).

Occupancy Rate

Avg Daily Rate

Return Metrics

83.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

83.02%

Payback Period Days

439