BNBCalc Short Term Rental Rental Arbitrage Analysis 1206 Daphne Way, Fort Detrick, Frederick, MD 21702, USA

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$55,028

Profit (Cash Flow)

$7,686

Cash on Cash Return

57.5%

Annual Revenue

$55,028

AirDNA projects $243/night at 62% occupancy ($55,027).

BNB Calc projects a 62% occupancy rate, $243 rate per night.

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

Return Metrics

57.47% 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)	$7,686	$15,372	$23,058	$30,744	$38,430	$76,860	$230,581
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	$7,686	$15,372	$23,058	$30,744	$38,430	$76,860	$230,581

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.47%

Payback Period Days

635

Return on Investment

57.47%

1206 Daphne Wy Maryland, 21702

4 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,028

Annual Revenue

AirDNA projects $243/night at 62% occupancy ($55,027.66).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,686

Profit

Revenue

$55,028

Operating Expenses

$18,554

Operating Income

$36,474

Net Effective Rent

$28,788

Profit (Cash Flow)

$7,686

$13,374

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$2,499

Total

$13,374

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

57.47%

Payback Period Days

635