BNBCalc Short Term Rental Rental Arbitrage Analysis 428 Ansley Blvd apt g, Alexandria, LA 71303, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$25,815

Profit (Cash Flow)

-$1,541

Cash on Cash Return

-19.3%

Annual Revenue

$25,815

AirDNA projects $124/night at 57% occupancy ($25,815).

BNB Calc projects a 56.99999999999999% occupancy rate, $124 rate per night.

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

Return Metrics

-19.25% 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)	-$1,540	-$3,081	-$4,621	-$6,162	-$7,702	-$15,405	-$46,216
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	-$1,540	-$3,081	-$4,621	-$6,162	-$7,702	-$15,405	-$46,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.25%

Payback Period Days

Return on Investment

-19.25%

428 Ansley Blvd Alexandria, Louisiana, 71303

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$25,815

Annual Revenue

Projected nightly rate is $124/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,541

Profit

Revenue

$25,815

Operating Expenses

$10,556

Operating Income

$15,259

Net Effective Rent

$16,800

Profit (Cash Flow)

-$1,541

$8,000

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,500

Total

$8,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-19.25%

Payback Period Days