BNBCalc.com Rental Arbitrage Analysis Report of 1437 Clingmans Dome Dr, Fort Detrick, Frederick, MD 21702, USA

4 bed • 4 bath • 8 guests • $2,695

BNB

Calc

Return Metrics

136.18% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

136.18%

Payback Period Days

268

Return on Investment

136.18%

Annual Revenue

$72,559

AirDNA projects $301/night at 66% occupancy ($72,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,786

Annual Expenses

$21,433

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$605

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

1437 Clingmans Dome Dr Maryland, 21702

4 bed • 4 bath • 8 guests • $2,695

Annual Revenue

$72,559

Profit (Cash Flow)

$18,787

Payback in 268 days

Cash on Cash Return

136.2%

Annual Revenue

$72,559

AirDNA projects $301/night at 66% occupancy ($72,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

136.18% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

136.18%

Payback Period Days

268