BNBCalc Short Term Rental Rental Arbitrage Analysis 4202 Concord Rd NW, Huntsville, AL 35805, USA

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$28,284

Profit (Cash Flow)

-$4,792

Cash on Cash Return

-48.0%

Annual Revenue

$28,284

AirDNA projects $121/night at 64% occupancy ($28,284).

BNB Calc projects a 64% occupancy rate, $121 rate per night.

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

Return Metrics

-48.04% 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)	-$4,792	-$9,584	-$14,377	-$19,169	-$23,962	-$47,924	-$143,774
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	-$4,792	-$9,584	-$14,377	-$19,169	-$23,962	-$47,924	-$143,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-48.04%

Payback Period Days

Return on Investment

-48.04%

4202 Concord Rd NW Huntsville, Alabama, 35805-2521

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Huntsville

Guide

Zoning

Guide

Laws

$28,284

Annual Revenue

Projected nightly rate is $121/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,792

Profit

Revenue

$28,284

Operating Expenses

$15,077

Operating Income

$13,208

Net Effective Rent

$18,000

Profit (Cash Flow)

-$4,792

$9,975

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$1,600

Total

$9,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-48.04%

Payback Period Days