BNBCalc.com Rental Arbitrage Analysis Report of 524 Majestic Prince Dr, Annapolis, MD 21409, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

395.59% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

395.59%

Payback Period Days

Return on Investment

395.59%

Annual Revenue

$101,151

AirDNA projects $454/night at 61% occupancy ($101,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,096

Annual Expenses

$25,150

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$843

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

Property Manager Fee

524 Majestic Prince Dr Annapolis, Maryland, 21409-5656

3 bed • 2.5 bath • 6 guests • $2,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$101,151

Profit (Cash Flow)

$44,801

Payback in 92 days

Cash on Cash Return

395.6%

Annual Revenue

$101,151

AirDNA projects $454/night at 61% occupancy ($101,150).

Occupancy Rate

Avg Daily Rate

Return Metrics

395.59% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

395.59%

Payback Period Days