BNBCalc.com Rental Arbitrage Analysis Report of 1331 Pentwood Rd, Baltimore, MD 21239, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-13.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.83%

Payback Period Days

0

Return on Investment

-13.83%

Annual Revenue

$39,004

AirDNA projects $181/night at 59% occupancy ($39,004).

User selected values for this report: 59% occupancy rate, $181 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,373

Annual Expenses

$16,471

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$885

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$325

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

Property Manager Fee

$0

property-location

1331 Pentwood Rd Baltimore, Maryland, 21239-3930

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$39,004

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-13.83%

Payback Period Days

0