BNBCalc.com Rental Arbitrage Analysis Report of 304 Charred Oak Ct, Annapolis, MD 21409, USA

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

323.72% 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

323.72%

Payback Period Days

112

Return on Investment

323.72%

Annual Revenue

$79,667

AirDNA projects $287/night at 76% occupancy ($79,667).

User selected values for this report: 76% occupancy rate, $287 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,813

Annual Expenses

$21,757

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,224

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

property-location

304 Charred Oak Ct Annapolis, Maryland, 21409-5429

3 bed • 1.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$79,667

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

323.72%

Payback Period Days

112