BNBCalc Short Term Rental Rental Arbitrage Analysis 1402 Clingmans Dome Dr, Fort Detrick, Frederick, MD 21702, USA

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$80,792

Profit (Cash Flow)

$28,289

Cash on Cash Return

209.2%

Annual Revenue

$80,792

AirDNA projects $316/night at 70% occupancy ($80,791).

BNB Calc projects a 70% occupancy rate, $316 rate per night.

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

Return Metrics

209.16% 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)	$28,289	$56,578	$84,867	$113,156	$141,445	$282,890	$848,670
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	$28,289	$56,578	$84,867	$113,156	$141,445	$282,890	$848,670

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

209.16%

Payback Period Days

174

Return on Investment

209.16%

1402 Clingmans Dome Dr Maryland, 21702

4 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$80,792

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,289

Profit

Revenue

$80,792

Operating Expenses

$21,903

Operating Income

$58,889

Net Effective Rent

$30,600

Profit (Cash Flow)

$28,289

$13,525

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$2,650

Total

$13,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

209.16%

Payback Period Days

174