BNBCalc Short Term Rental Rental Arbitrage Analysis 199 14th St NE, Atlanta, GA 30309, USA

1 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Report by:

mowarrenjr@outlook.com

Annual Revenue

$38,661

Profit (Cash Flow)

$5,953

Cash on Cash Return

93.4%

Annual Revenue

$38,661

AirDNA projects $145/night at 73% occupancy ($38,661).

BNB Calc projects a 73% occupancy rate, $145 rate per night.

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

Return Metrics

93.38% 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)	$5,953	$11,906	$17,859	$23,812	$29,766	$59,532	$178,597
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	$5,953	$11,906	$17,859	$23,812	$29,766	$59,532	$178,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.38%

Payback Period Days

391

Return on Investment

93.38%

199 14th St NE Atlanta, Georgia, 30309-3643

1 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$38,661

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,953

Profit

Revenue

$38,661

Operating Expenses

$9,908

Operating Income

$28,753

Net Effective Rent

$22,800

Profit (Cash Flow)

$5,953

$6,375

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$2,000

Total

$6,375

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

93.38%

Payback Period Days

391