BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$48,924

Profit (Cash Flow)

$7,164

Cash on Cash Return

83.3%

Annual Revenue

$48,924

AirDNA projects $235/night at 57% occupancy ($48,924).

BNB Calc projects a 56.99999999999999% occupancy rate, $235 rate per night.

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


Return Metrics

83.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,164$14,328$21,492$28,657$35,821$71,642$214,927
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$7,164$14,328$21,492$28,657$35,821$71,642$214,927

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

83.3%

Payback Period Days

438

Return on Investment

83.3%

property-location

694 Madison Ave Memphis, Tennessee, 38103-3305

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide


Laws


Market Data

$48,924

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$7,164

Profit

Revenue

$48,924

Operating Expenses

$17,760

Operating Income

$31,164

Net Effective Rent

$24,000

Profit (Cash Flow)

$7,164

$8,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

83.3%

Payback Period Days

438