BNBCalc Short Term Rental Rental Arbitrage Analysis 426 Burnside Street, Annapolis, MD, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$69,272

Profit (Cash Flow)

$26,367

Cash on Cash Return

320.6%

Annual Revenue

$69,272

AirDNA projects $327/night at 58% occupancy ($69,272).

BNB Calc projects a 57.99999999999999% occupancy rate, $327 rate per night.

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

Return Metrics

320.56% 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)	$26,366	$52,733	$79,100	$105,467	$131,833	$263,667	$791,003
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	$26,366	$52,733	$79,100	$105,467	$131,833	$263,667	$791,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

320.56%

Payback Period Days

113

Return on Investment

320.56%

426 Burnside St Annapolis, Maryland, 21403-2456

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$69,272

Annual Revenue

Projected nightly rate is $327/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,367

Profit

Revenue

$69,272

Operating Expenses

$20,405

Operating Income

$48,867

Net Effective Rent

$22,500

Profit (Cash Flow)

$26,367

$8,225

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,975

Total

$8,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

320.56%

Payback Period Days

113