BNBCalc Short Term Rental Rental Arbitrage Analysis 740 Sidney Marcus Boulevard Northeast, Atlanta, Georgia 30324, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,374

Profit (Cash Flow)

-$3,335

Cash on Cash Return

-56.7%

Annual Revenue

$30,374

AirDNA projects $154/night at 54% occupancy ($30,373).

BNB Calc projects a 54% occupancy rate, $154 rate per night.

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

Return Metrics

-56.71% 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)	-$3,334	-$6,669	-$10,004	-$13,339	-$16,674	-$33,348	-$100,046
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	-$3,334	-$6,669	-$10,004	-$13,339	-$16,674	-$33,348	-$100,046

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-56.71%

Payback Period Days

Return on Investment

-56.71%

740 Sidney Marcus Blvd NE Atlanta, Georgia, 30324

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$30,374

Annual Revenue

Projected nightly rate is $154/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,335

Profit

Revenue

$30,374

Operating Expenses

$15,349

Operating Income

$15,025

Net Effective Rent

$18,360

Profit (Cash Flow)

-$3,335

$5,880

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,630

Total

$5,880

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-56.71%

Payback Period Days

Property Overview

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

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -