BNBCalc.com Rental Arbitrage Analysis Report of 16 Barrell Ln, York, ME 03909, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

454.2% 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

454.2%

Payback Period Days

80

Return on Investment

454.2%

Annual Revenue

$113,518

AirDNA projects $518/night at 69% occupancy ($130,545).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,230

Annual Expenses

$26,757

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,506

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$946

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

Property Manager Fee

$0

property-location

16 Barrell Ln York, Maine, 03909

4 bed • 2.5 bath • 10 guests • $2,300

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$113,518

Profit (Cash Flow)

$59,161

Payback in 80 days

Cash on Cash Return

454.2%

Annual Revenue

$113,518

AirDNA projects $518/night at 69% occupancy ($130,545).

Occupancy Rate

Avg Daily Rate

Return Metrics

454.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

454.2%

Payback Period Days

80