BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Cove Ln

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$70,127

Profit (Cash Flow)

$16,010

Cash on Cash Return

186.2%

Annual Revenue

$70,127

AirDNA projects $400/night at 48% occupancy ($70,126). Airbtics projects $414/night at 49% occupancy ($74,093). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 48% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,769	$80,884	$88,421	$133,626
Occupancy	35%	52%	61%	72%
Nightly Rate	$326	$366	$467	$519

Seasonality (Profit by Month)

Return Metrics

186.16% 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)	$16,010	$32,020	$48,031	$64,041	$80,051	$160,103	$480,310
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	$16,010	$32,020	$48,031	$64,041	$80,051	$160,103	$480,310

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

186.16%

Payback Period Days

196

Return on Investment

186.16%

7 Cove Ln South Portland, Maine, 04106-1635

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,999

Zestimate

$70,127

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $400/night at 48% occupancy ($70,126.84). Airbtics projects $414/night at 49% occupancy ($74,093).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$16,010

Profit

Revenue

$70,127

Operating Expenses

$21,116

Operating Income

$49,010

Net Effective Rent

$33,000

Profit (Cash Flow)

$16,010

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

186.16%

Payback Period Days

196