BNBCalc Short Term Rental Rental Arbitrage Analysis 936 Mayson Turner Rd NW, Atlanta, GA 30314, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,571

Profit (Cash Flow)

$1,997

Cash on Cash Return

26.8%

Annual Revenue

$30,571

AirDNA projects $155/night at 54% occupancy ($30,570).

BNB Calc projects a 54% occupancy rate, $155 rate per night.

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

Return Metrics

26.8% 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)	$1,996	$3,993	$5,990	$7,986	$9,983	$19,967	$59,901
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	$1,996	$3,993	$5,990	$7,986	$9,983	$19,967	$59,901

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.8%

Payback Period Days

1362

Return on Investment

26.8%

936 Mayson Turner Rd NW Atlanta, Georgia, 30314

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,700

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$30,571

Annual Revenue

Projected nightly rate is $155/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,997

Profit

Revenue

$30,571

Operating Expenses

$15,374

Operating Income

$15,197

Net Effective Rent

$13,200

Profit (Cash Flow)

$1,997

$7,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,200

Total

$7,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.8%

Payback Period Days

1362