Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 503 Sunlight Lane, Berlin, Maryland 21811, United States

3 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$66,374

Profit (Cash Flow)

$16,346

Cash on Cash Return

NaN%

Annual Revenue

$66,374

AirDNA projects $264/night at 42% occupancy ($40,498). Airbtics projects $273/night at 37% occupancy ($36,893). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 37% occupancy rate, $491 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,103$35,079$46,201$54,970
Occupancy23%36%47%51%
Nightly Rate$174$244$320$410

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,345$32,691$49,036$65,382$81,727$163,455$490,367
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$16,345$32,691$49,036$65,382$81,727$163,455$490,367

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

503 Sunlight Ln Berlin, Maryland, 21811

3 bed • 1.5 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$2,228

Zestimate

$66,374

Annual Revenue

BNBCalc predicts this property will get $273 per night with 37% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 1% of comparables

Seasonality

Sign up to view the full seasonality chart

$16,346

Profit

Revenue

$66,374

Operating Expenses

$20,029

Operating Income

$46,346

Net Effective Rent

$30,000

Profit (Cash Flow)

$16,346

$NaN

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN