BNBCalc.com Rental Arbitrage Analysis Report of 1206 Daphne Way, Fort Detrick, Frederick, MD 21702, USA

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

52.98% 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

52.98%

Payback Period Days

689

Return on Investment

52.98%

Annual Revenue

$55,028

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,596

Annual Expenses

$19,154

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,019

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$459

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

Property Manager Fee

$0

property-location

1206 Daphne Wy Maryland, 21702

4 bed • 3.5 bath • 8 guests • $2,399

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$55,028

Profit (Cash Flow)

$7,086

Payback in 689 days

Cash on Cash Return

53.0%

Annual Revenue

$55,028

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

Occupancy Rate

Avg Daily Rate

Return Metrics

52.98% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

52.98%

Payback Period Days

689