BNBCalc Short Term Rental Rental Arbitrage Analysis 817 North 3rd Avenue, Humboldt, Tennessee 38343, United States

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$30,469

Profit (Cash Flow)

-$13,092

Cash on Cash Return

-146.3%

Annual Revenue

$30,469

AirDNA projects $194/night at 43% occupancy ($30,468).

BNB Calc projects a 43% occupancy rate, $194 rate per night.

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

Return Metrics

-146.28% 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)	-$13,092	-$26,184	-$39,276	-$52,369	-$65,461	-$130,922	-$392,768
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	-$13,092	-$26,184	-$39,276	-$52,369	-$65,461	-$130,922	-$392,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-146.28%

Payback Period Days

Return on Investment

-146.28%

817 N 3rd Ave Humboldt, Tennessee, 38343-3119

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,469

Annual Revenue

Projected nightly rate is $194/night at 43% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,092

Profit

Revenue

$30,469

Operating Expenses

$15,361

Operating Income

$15,108

Net Effective Rent

$28,200

Profit (Cash Flow)

-$13,092

$8,950

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,450

Total

$8,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-146.28%

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -