BNBCalc.com Rental Arbitrage Analysis Report of 17a Hillside Ave, Old Orchard Beach, ME 04064, USA

4 bed • 2 bath • 14 guests • $0

BNB

Calc

Return Metrics

781.84% 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

781.84%

Payback Period Days

46

Return on Investment

781.84%

Annual Revenue

$169,868

AirDNA projects $604/night at 77% occupancy ($169,867).

User selected values for this report: 77% occupancy rate, $604 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,790

Annual Expenses

$33,483

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,976

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,416

Management & Platform Fees

$425

Platform Fee (i.e. Airbnb)

$425

Property Manager Fee

$0

property-location

17a Hillside Ave Old Orchard Beach, Maine, 04064-2439

4 bed • 2 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$169,868

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

781.84%

Payback Period Days

46