BNBCalc Short Term Rental Rental Arbitrage Analysis 815 Pershing Dr, Silver Spring, MD 20910, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

joe.r.amaya@outlook.com

Annual Revenue

$29,610

Profit (Cash Flow)

-$6,639

Cash on Cash Return

-102.9%

Annual Revenue

$29,610

AirDNA projects $121/night at 67% occupancy ($29,610).

BNB Calc projects a 67% occupancy rate, $121 rate per night.

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

Return Metrics

-102.93% 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)	-$6,639	-$13,278	-$19,917	-$26,556	-$33,195	-$66,390	-$199,170
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	-$6,639	-$13,278	-$19,917	-$26,556	-$33,195	-$66,390	-$199,170

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-102.93%

Payback Period Days

Return on Investment

-102.93%

815 Pershing Dr Silver Spring, Maryland, 20910

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,610

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,639

Profit

Revenue

$29,610

Operating Expenses

$11,049

Operating Income

$18,561

Net Effective Rent

$25,200

Profit (Cash Flow)

-$6,639

$6,450

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,200

Total

$6,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-102.93%

Payback Period Days