BNBCalc Short Term Rental Rental Arbitrage Analysis 1400 Chestnut St, Chattanooga, TN 37402, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$43,610

Profit (Cash Flow)

$1,941

Cash on Cash Return

22.4%

Annual Revenue

$43,610

AirDNA projects $199/night at 60% occupancy ($43,610).

BNB Calc projects a 60% occupancy rate, $199 rate per night.

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

Return Metrics

22.43% 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)	$1,940	$3,881	$5,822	$7,763	$9,704	$19,408	$58,224
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	$1,940	$3,881	$5,822	$7,763	$9,704	$19,408	$58,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.43%

Payback Period Days

1627

Return on Investment

22.43%

1400 Chestnut St Chattanooga, Tennessee, 37402-4451

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Chattanooga

Guide

Zoning

Guide

Laws

$43,610

Annual Revenue

Projected nightly rate is $199/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,941

Profit

Revenue

$43,610

Operating Expenses

$17,069

Operating Income

$26,541

Net Effective Rent

$24,600

Profit (Cash Flow)

$1,941

$8,650

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,150

Total

$8,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.43%

Payback Period Days

1627