BNBCalc Short Term Rental Rental Arbitrage Analysis 2611 Morgan Lake Dr NE Marietta GA 30066

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$46,998

Profit (Cash Flow)

$808

Cash on Cash Return

NaN%

Annual Revenue

$46,998

AirDNA projects $393/night at 62% occupancy ($88,995). Airbtics projects $291/night at 65% occupancy ($69,085). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 65% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,585	$52,824	$70,614	$105,363
Occupancy	47%	73%	75%	82%
Nightly Rate	$179	$198	$261	$556

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	$808	$1,616	$2,424	$3,233	$4,041	$8,082	$24,247
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	$808	$1,616	$2,424	$3,233	$4,041	$8,082	$24,247

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

2611 Morgan Lake Dr NE Marietta GA 30066 Marietta, GA, 30066

4 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,900

Zestimate

$46,998

Annual Revenue

BNBCalc predicts this property will get $291 per night with 65% occupancy, putting it in the top 61% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$808

Profit

Revenue

$46,998

Operating Expenses

$17,510

Operating Income

$29,488

Net Effective Rent

$28,680

Profit (Cash Flow)

$808

$NaN

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN