BNBCalc Short Term Rental Rental Arbitrage Analysis 2013 Ashley Rd, Savannah, GA 31410, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

varner.sasha@gmail.com

Annual Revenue

$73,166

Profit (Cash Flow)

$17,454

Cash on Cash Return

151.8%

Annual Revenue

$73,166

AirDNA projects $313/night at 64% occupancy ($73,165).

BNB Calc projects a 64% occupancy rate, $313 rate per night.

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

Return Metrics

151.77% 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)	$17,454	$34,908	$52,362	$69,816	$87,270	$174,541	$523,624
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	$17,454	$34,908	$52,362	$69,816	$87,270	$174,541	$523,624

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

151.77%

Payback Period Days

240

Return on Investment

151.77%

2013 Ashley Rd Savannah, Georgia, 31410-4203

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$73,166

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,454

Profit

Revenue

$73,166

Operating Expenses

$20,912

Operating Income

$52,254

Net Effective Rent

$34,800

Profit (Cash Flow)

$17,454

$11,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,000

Total

$11,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

151.77%

Payback Period Days

240