BNBCalc Short Term Rental Rental Arbitrage Analysis 4077 Norbeck Square Drive, Rockville, MD

1 bed • 3 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$26,845

Profit (Cash Flow)

-$22,124

Cash on Cash Return

-456.2%

Annual Revenue

$26,845

AirDNA projects $108/night at 57% occupancy ($22,484). Airbtics projects $98/night at 75% occupancy ($26,845). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,571	$26,859	$36,490	$47,072
Occupancy	63%	79%	90%	94%
Nightly Rate	$78	$90	$107	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
One Bedroom Guest Studio Suite	$18,689	$101	46%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (107)
Charming Airstream Oasis w/ Hot Tub & Nature	$41,271	$203	54%	1	1	90	$75	❌	✅	❌	N / N	⭐️ 5 (24)
Cozy Retreat: Immaculate Clean, private place	$24,033	$76	84%	1	1	1	$19	❌	✅	❌	N / Y	⭐️ 5 (97)
Quiet, Modern Apartment - Metro Accessible.	$22,370	$83	71%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (212)
Spacious Private Basement – Perfect for Families	$32,395	$102	81%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (127)
Large Room, Private Bath & Kitchenette	$14,104	$53	68%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (72)
Bright Cape Cod Studio Apartment w/ Kitchen	$39,244	$159	64%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (13)
"Tiny house" surrounded by nature, near metro	$30,250	$85	94%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (83)
Pleasant 1 BR Suite near DC & Recreational Parks	$25,481	$71	94%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (77)
Lovely 1-Bedroom rental unit, with great view	$31,839	$116	72%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Full Basement Unit With Separate Entrance	$25,964	$92	75%	1	1	10	$50	❌	❌	✅	Y / Y	⭐️ 5 (78)
Entire Guest Suite/Apt in Silver Spring/FDA/NSA	$23,990	$100	61%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (201)
Lovely 1-bedroom apartment in quiet neighborhood	$27,294	$86	84%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (100)
Garret Park, quiet apt by metro NIH	$25,271	$69	98%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (371)
Private basement suite	$31,953	$89	97%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (443)
Lovely home stay -30 min. to DC	$16,272	$78	57%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (19)
Entire Basement w/private entrance, Kitchen/Bath	$12,591	$102	33%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (53)
Historic Carriage House with 1BR Loft	$22,758	$114	54%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (36)
Bright, cozy, peaceful, 1 BR apt.-private entrance	$27,076	$79	91%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Stylish Basement Apartment With Garden View	$35,596	$105	92%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (78)
Relaxing 1 bedroom private basement apartment	$37,115	$116	82%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (74)
Bright and Stylish 1BR	$30,591	$129	62%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (40)
Lovely unit in Silver Spring	$24,808	$78	84%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (81)
Luxury Basement Unit	$26,210	$102	69%	1	1	4	$50	❌	❌	❌	N / Y	⭐️ 5 (18)
Spacious, Newly Renovated Studio Apt in House	$23,805	$67	90%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (151)
Spacious, Private Basement Apartment	$22,728	$69	90%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (168)
Spacious, Private Basement Apartment	$23,790	$69	91%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (193)
Cozy Guesthouse 1bd/1bath	$25,161	$80	84%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (32)
Escape to a Sunny Apartment in a Quiet D.C. Suburb	$31,311	$87	98%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (440)
Guest suite in Hillandale	$26,417	$88	78%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (105)
Sleek studio with awesome view- 1 block from metro	$44,674	$140	84%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (75)
Historic Carriage House with 1BR Loft	$25,940	$129	54%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (323)
Bright & Cozy Private Suite close to DC	$24,225	$78	82%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (227)
Contactless check-in/check-out Basement	$19,238	$80	63%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 5 (143)
Elevated Living: Modern Apartment in Rockville	$48,729	$166	78%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful basement unit with separate entrance	$18,989	$100	51%	1	1	2	$45	❌	❌	✅	Y / N	⭐️ 5 (49)
Dreamy Blue Down Suite, Bells & Whistles!	$32,653	$132	65%	1	1	3	$95	❌	❌	✅	N / Y	⭐️ 5 (24)
Cozy 1 BR near Downtown SS - Explore DC with Ease	$30,907	$94	86%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (27)
Cozy Basement Retreat: Charming 1BR/1B near DC	$26,089	$88	78%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (33)
Private Apartment Steps to Metro, DC, Mall, & Park	$34,603	$93	96%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (159)

Return Metrics

-456.17% 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)	-$22,124	-$44,248	-$66,373	-$88,497	-$110,622	-$221,244	-$663,734
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	-$22,124	-$44,248	-$66,373	-$88,497	-$110,622	-$221,244	-$663,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-456.17%

Payback Period Days

Return on Investment

-456.17%

4077 Norbeck Square Dr Rockville, Maryland, 20853

1 bed • 3 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$26,845

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $108/night at 57% occupancy.Projected nightly rate is $98/night at 75% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$27,660

Avg annual revenue

75%

Avg occupancy rate

$98

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$35k

$50k

-$22,124

Profit

Revenue

$26,845

Operating Expenses

$15,490

Operating Income

$11,356

Net Effective Rent

$33,480

Profit (Cash Flow)

-$22,124

$4,850

Cash Investment

Renos & Furnishing

$4,750

Setup Costs

$100

Total

$4,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-456.17%

Payback Period Days