BNBCalc Short Term Rental Rental Arbitrage Analysis Newnan Crossing Bypass, Newnan, GA, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$42,792

Profit (Cash Flow)

$4,229

Cash on Cash Return

40.7%

Annual Revenue

$42,792

AirDNA projects $202/night at 58% occupancy ($42,791).

BNB Calc projects a 57.99999999999999% occupancy rate, $202 rate per night.

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

Return Metrics

40.66% 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)	$4,229	$8,458	$12,687	$16,916	$21,145	$42,290	$126,870
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	$4,229	$8,458	$12,687	$16,916	$21,145	$42,290	$126,870

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.66%

Payback Period Days

898

Return on Investment

40.66%

Newnan Crossing Bypass Newnan, Georgia

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$42,792

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,229

Profit

Revenue

$42,792

Operating Expenses

$16,963

Operating Income

$25,829

Net Effective Rent

$21,600

Profit (Cash Flow)

$4,229

$10,400

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,900

Total

$10,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

40.66%

Payback Period Days

898