BNBCalc Short Term Rental Rental Arbitrage Analysis 6666 Cedar Lake Dr, Gloucester, VA 23061, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$29,585

Profit (Cash Flow)

$8,339

Cash on Cash Return

260.6%

Annual Revenue

$29,585

AirDNA projects $135/night at 60% occupancy ($29,584).

BNB Calc projects a 60% occupancy rate, $135 rate per night.

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

Return Metrics

260.58% 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)	$8,338	$16,677	$25,016	$33,354	$41,693	$83,387	$250,162
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	$8,338	$16,677	$25,016	$33,354	$41,693	$83,387	$250,162

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

260.58%

Payback Period Days

140

Return on Investment

260.58%

6666 Cedar Lake Dr Gloucester, Virginia, 23061-4235

0 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact

$29,585

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,339

Profit

Revenue

$29,585

Operating Expenses

$11,046

Operating Income

$18,539

Net Effective Rent

$10,200

Profit (Cash Flow)

$8,339

$3,200

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$950

Total

$3,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

260.58%

Payback Period Days

140