BNBCalc Short Term Rental Rental Arbitrage Analysis 52 Hanover Street, Portland, Maine 04101, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$32,288

Profit (Cash Flow)

-$8,762

Cash on Cash Return

-201.4%

Annual Revenue

$32,288

AirDNA projects $197/night at 63% occupancy ($45,330). Airbtics projects $130/night at 68% occupancy ($32,287). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 68% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,767	$42,811	$48,741	$51,142
Occupancy	63%	74%	78%	86%
Nightly Rate	$71	$139	$162	$196

Seasonality (Profit by Month)

Return Metrics

-201.42% 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)	-$8,761	-$17,523	-$26,285	-$35,047	-$43,809	-$87,618	-$262,854
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	-$8,761	-$17,523	-$26,285	-$35,047	-$43,809	-$87,618	-$262,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-201.42%

Payback Period Days

Return on Investment

-201.42%

52 Hanover St Portland, Maine, 04101-1926

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,500

Zestimate

$32,288

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 63% occupancy.Projected nightly rate is $130/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$8,762

Profit

Revenue

$32,288

Operating Expenses

$16,197

Operating Income

$16,090

Net Effective Rent

$24,852

Profit (Cash Flow)

-$8,762

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-201.42%

Payback Period Days