BNBCalc Short Term Rental Rental Arbitrage Analysis 530 East Paces Ferry Road Northeast, Atlanta, GA, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$36,006

Profit (Cash Flow)

-$4,027

Cash on Cash Return

-63.5%

Annual Revenue

$36,006

AirDNA projects $159/night at 62% occupancy ($36,005).

BNB Calc projects a 62% occupancy rate, $159 rate per night.

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

Return Metrics

-63.45% 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)	-$4,026	-$8,053	-$12,080	-$16,107	-$20,134	-$40,269	-$120,809
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	-$4,026	-$8,053	-$12,080	-$16,107	-$20,134	-$40,269	-$120,809

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-63.45%

Payback Period Days

Return on Investment

-63.45%

530 East Paces Ferry Rd NE Atlanta, Georgia, 30305-2602

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,790

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$36,006

Annual Revenue

Projected nightly rate is $159/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,027

Profit

Revenue

$36,006

Operating Expenses

$16,081

Operating Income

$19,925

Net Effective Rent

$23,952

Profit (Cash Flow)

-$4,027

$6,346

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,096

Total

$6,346

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-63.45%

Payback Period Days

Property Overview

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

Lot size:

83,679 sqft

Year built:

2017

Size:

632,526 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
672 Timm Valley Rd Ne	4	4	1,802	-	14,941	1954	$1,560,000	87
833 Martina Dr Ne	3	2	1,895	-	8,320	1936	$635,000	6
656 Timm Valley Rd Ne	4	3	1,500	-	19,036	1942	$635,000	28

Property Details

MLS Status: N/A

Property Use: High-Rise Apartments

Stories: 1

Lot size: 83,679 sqft

Building area: 632,526 sqft

Garage: No

Heating: None

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: C1

Land Use: COMMERCIAL

Parcel Number: 17 006100071118

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $46,577,760

County Est. Land Value: $8,107,800

Assessed Land Value: $3,243,120

County Est. Structure Value: $108,336,600

Market Estimate: $85,166,754

Sale history

Date	Sale Price	% Financed	Buyer
10/04/16	$0	0%	191 Iii Cg Buckhead Lp
01/04/06	$0	0%	East Paces Partners Llc
01/04/06	$1,000,000	0%	East Paces Partners Llc

Ownership

Name: 191 Iii Cg Buckhead Lp

Owner Occupied: No

Owner Mailing Address: 3399 Peachtree Rd Ne Ste 600, Atlanta, Ga 30326

Years Owned: 222

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No