BNBCalc Short Term Rental Rental Arbitrage Analysis 2499 Countrywood Parkway, Cordova, Tennessee 38016, United States

7 bed • 4 bath • 16 guests • $0

BNB

Calc

Report by:

Thomas Morey

Head of Acquisitions at Chesapeake Stays LLC

410-245-0479

info@chesapeakestaysllc.com

Annual Revenue

$200,650

Profit (Cash Flow)

$68,366

Cash on Cash Return

273.5%

Annual Revenue

$200,650

AirDNA projects $763/night at 72% occupancy ($200,650).

BNB Calc projects a 72% occupancy rate, $763 rate per night.

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

Return Metrics

273.46% 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)	$68,365	$136,731	$205,097	$273,463	$341,829	$683,658	$2,050,976
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	$68,365	$136,731	$205,097	$273,463	$341,829	$683,658	$2,050,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

273.46%

Payback Period Days

133

Return on Investment

273.46%

2499 Countrywood Pkwy Memphis, Tennessee, 38016-4535

7 bed • 4 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Thomas

Head of Acquisitions at Chesapeake Stays LLC

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$200,650

Annual Revenue

Projected nightly rate is $763/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$68,366

Profit

Revenue

$200,650

Operating Expenses

$37,485

Operating Income

$163,166

Net Effective Rent

$94,800

Profit (Cash Flow)

$68,366

$25,000

Cash Investment

Renos & Furnishing

$17,000

Setup Costs

$8,000

Total

$25,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

273.46%

Payback Period Days

133

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -