BNBCalc Short Term Rental Rental Arbitrage Analysis 17a Hillside Ave, Old Orchard Beach, ME 04064, USA

4 bed • 2 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$169,868

Profit (Cash Flow)

$103,985

Cash on Cash Return

781.8%

Annual Revenue

$169,868

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

BNB Calc projects a 77% occupancy rate, $604 rate per night.

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

Return Metrics

781.84% 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)	$103,984	$207,969	$311,954	$415,939	$519,924	$1,039,848	$3,119,546
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	$103,984	$207,969	$311,954	$415,939	$519,924	$1,039,848	$3,119,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

781.84%

Payback Period Days

Return on Investment

781.84%

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

4 bed • 2 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

$169,868

Annual Revenue

AirDNA projects $604/night at 77% occupancy ($169,867.67).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$103,985

Profit

Revenue

$169,868

Operating Expenses

$33,483

Operating Income

$136,385

Net Effective Rent

$32,400

Profit (Cash Flow)

$103,985

$13,300

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,800

Total

$13,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

781.84%

Payback Period Days