BNBCalc Short Term Rental Rental Arbitrage Analysis 16 Barrell Ln, York, ME 03909, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$113,518

Profit (Cash Flow)

$59,761

Cash on Cash Return

458.8%

Annual Revenue

$113,518

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

BNB Calc projects a 60% occupancy rate, $518 rate per night.

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

Return Metrics

458.81% 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)	$59,760	$119,521	$179,281	$239,042	$298,802	$597,605	$1,792,815
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	$59,760	$119,521	$179,281	$239,042	$298,802	$597,605	$1,792,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

458.81%

Payback Period Days

Return on Investment

458.81%

16 Barrell Ln York, Maine, 03909

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$113,518

Annual Revenue

AirDNA projects $518/night at 69% occupancy ($130,545.51).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$59,761

Profit

Revenue

$113,518

Operating Expenses

$26,157

Operating Income

$87,361

Net Effective Rent

$27,600

Profit (Cash Flow)

$59,761

$13,025

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,400

Total

$13,025

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

458.81%

Payback Period Days