BNBCalc.com Rental Arbitrage Analysis Report of 208 McGuirk Drive, Glen Burnie, MD, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

229.34% 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

229.34%

Payback Period Days

159

Return on Investment

229.34%

Annual Revenue

$77,899

AirDNA projects $344/night at 62% occupancy ($77,899).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,489

Annual Expenses

$17,867

Utilities

$335

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$0

Other

$50

Maintenance

$959

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$100

Other

$0

Cleaning Cost

$649

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

Property Manager Fee

$0

property-location

208 McGuirk Dr Glen Burnie, Maryland, 21060-7553

3 bed • 2.5 bath • 6 guests • $2,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$77,899

Profit (Cash Flow)

$26,432

Payback in 159 days

Cash on Cash Return

229.3%

Annual Revenue

$77,899

AirDNA projects $344/night at 62% occupancy ($77,899).

Occupancy Rate

Avg Daily Rate

Return Metrics

229.34% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

229.34%

Payback Period Days

159