BNBCalc Short Term Rental Rental Arbitrage Analysis 240 Turkey Dr

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$56,557

Profit (Cash Flow)

-$283

Cash on Cash Return

-283.4%

Annual Revenue

$56,557

AirDNA projects $465/night at 47% occupancy ($79,824). Airbtics projects $366/night at 46% occupancy ($61,492). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 46% occupancy rate, $337 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,134	$59,512	$80,543	$97,700
Occupancy	38%	48%	54%	58%
Nightly Rate	$311	$349	$397	$513

Seasonality (Profit by Month)

Return Metrics

-283.41% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$283	-$566	-$850	-$1,133	-$1,417	-$2,834	-$8,502
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	-$283	-$566	-$850	-$1,133	-$1,417	-$2,834	-$8,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-283.41%

Payback Period Days

Return on Investment

-283.41%

240 Turkey Mcgaheysville, VA, 22840

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,557

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $465/night at 47% occupancy.Projected nightly rate is $366/night at 46% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

-$283

Profit

Revenue

$56,557

Operating Expenses

$19,352

Operating Income

$37,205

Net Effective Rent

$37,488

Profit (Cash Flow)

-$283

$100

Cash Investment

Renos & Furnishing

Setup Costs

$100

Total

$100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-283.41%

Payback Period Days