BNBCalc Short Term Rental Rental Arbitrage Analysis 1080 Peabody Avenue, Memphis, Tennessee 38104, United States

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,489

Profit (Cash Flow)

$336

Cash on Cash Return

4.3%

Annual Revenue

$33,489

AirDNA projects $173/night at 53% occupancy ($33,489).

BNB Calc projects a 53% occupancy rate, $173 rate per night.

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

Return Metrics

4.3% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$335	$671	$1,006	$1,342	$1,678	$3,356	$10,068
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	$335	$671	$1,006	$1,342	$1,678	$3,356	$10,068

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.3%

Payback Period Days

8488

Return on Investment

4.3%

1080 Peabody Ave Memphis, Tennessee, 38104-4576

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$33,489

Annual Revenue

Projected nightly rate is $173/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$336

Profit

Revenue

$33,489

Operating Expenses

$15,754

Operating Income

$17,736

Net Effective Rent

$17,400

Profit (Cash Flow)

$336

$7,800

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,550

Total

$7,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

4.3%

Payback Period Days

8488

Property Overview

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

Lot size:

8,973 sqft

Year built:

1965

Size:

4,480 sqft

Type:

MFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Apartments (Generic)

Stories: 1

Lot size: 8,973 sqft

Building area: 4,480 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RU-3

Land Use: Residential

Parcel Number: 018-037- - -00024

Flood Zone: No

Tax Info

Year Assessed: 2021

Assessed Value: -

County Est. Land Value: $72,000

Assessed Land Value: -

County Est. Structure Value: $113,900

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/30/22	$415,900	0%	Peabody Flats Llc
11/30/22	$415,900	0%	Peabody Flats Llc
09/20/10	$0	0%	Case Management Inc

Ownership

Name: Peabody Flats Llc,

Owner Occupied: No

Owner Mailing Address: 217 Green Glade Rd, Memphis, Tn 38120

Years Owned: 6

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: N/A