BNBCalc.com Rental Arbitrage Analysis Report of 106 Mill Pond Rd, Frederick, MD 21701, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

32.21% 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

32.21%

Payback Period Days

1133

Return on Investment

32.21%

Annual Revenue

$54,575

AirDNA projects $241/night at 62% occupancy ($54,574).

User selected values for this report: 62% occupancy rate, $241 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,541

Annual Expenses

$18,495

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,015

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$455

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

property-location

106 Mill Pond Rd Frederick, Maryland, 21701-1914

3 bed • 2.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$54,575

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

32.21%

Payback Period Days

1133