BNBCalc.com Rental Arbitrage Analysis Report of 1111 Pegasus Dr NW, Huntsville, AL 35806, USA

4 bed • 4.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

-74.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-74.82%

Payback Period Days

0

Return on Investment

-74.82%

Annual Revenue

$38,369

AirDNA projects $191/night at 55% occupancy ($38,368).

User selected values for this report: 55.00000000000001% occupancy rate, $191 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,366

Annual Expenses

$16,388

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$880

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$320

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

Property Manager Fee

$0

property-location

1111 Pegasus Dr NW Huntsville, Alabama, 35806-5006

4 bed • 4.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$38,369

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-74.82%

Payback Period Days

0