BNBCalc Short Term Rental Rental Arbitrage Analysis 722 Johahn Dr, Westminster, MD, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

$7,857

Cash on Cash Return

76.3%

Annual Revenue

$45,582

AirDNA projects $208/night at 60% occupancy ($45,582).

BNB Calc projects a 60% occupancy rate, $208 rate per night.

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

Return Metrics

76.27% 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)	$7,856	$15,713	$23,570	$31,426	$39,283	$78,567	$235,701
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	$7,856	$15,713	$23,570	$31,426	$39,283	$78,567	$235,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.27%

Payback Period Days

478

Return on Investment

76.27%

722 Johahn Dr Westminster, Maryland, 21158-4240

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$45,582

Annual Revenue

Projected nightly rate is $208/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,857

Profit

Revenue

$45,582

Operating Expenses

$17,326

Operating Income

$28,257

Net Effective Rent

$20,400

Profit (Cash Flow)

$7,857

$10,300

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,800

Total

$10,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.27%

Payback Period Days

478