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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

83.3%

Payback Period Days

438

Return on Investment

83.3%

694 Madison Ave Memphis, Tennessee, 38103-3305

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$48,924

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

83.3%

Payback Period Days

438