BNBCalc Short Term Rental Rental Arbitrage Analysis 694 Madison Ave, Memphis, TN 38103, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$22,090

Profit (Cash Flow)

-$8,982

Cash on Cash Return

-156.2%

Annual Revenue

$22,090

AirDNA projects $126/night at 48% occupancy ($22,089).

BNB Calc projects a 48% occupancy rate, $126 rate per night.

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

Return Metrics

-156.2% 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)	-$8,981	-$17,963	-$26,945	-$35,926	-$44,908	-$89,817	-$269,452
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	-$8,981	-$17,963	-$26,945	-$35,926	-$44,908	-$89,817	-$269,452

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-156.2%

Payback Period Days

Return on Investment

-156.2%

694 Madison Ave Memphis, Tennessee, 38103-3305

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$22,090

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,982

Profit

Revenue

$22,090

Operating Expenses

$14,272

Operating Income

$7,818

Net Effective Rent

$16,800

Profit (Cash Flow)

-$8,982

$5,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,500

Total

$5,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-156.2%

Payback Period Days