BNBCalc Short Term Rental Rental Arbitrage Analysis 12016 W Kingsgate Rd, Knoxville, TN 37934, USA

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$64,049

Profit (Cash Flow)

$9,523

Cash on Cash Return

60.5%

Annual Revenue

$64,049

AirDNA projects $274/night at 64% occupancy ($64,049).

BNB Calc projects a 64% occupancy rate, $274 rate per night.

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

Return Metrics

60.46% 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)	$9,522	$19,045	$28,568	$38,091	$47,613	$95,227	$285,683
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	$9,522	$19,045	$28,568	$38,091	$47,613	$95,227	$285,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.46%

Payback Period Days

604

Return on Investment

60.46%

12016 W Kingsgate Rd Knoxville, Tennessee, 37934-4626

5 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Knoxville

Guide

Zoning

Guide

Laws

$64,049

Annual Revenue

Projected nightly rate is $274/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,523

Profit

Revenue

$64,049

Operating Expenses

$19,726

Operating Income

$44,323

Net Effective Rent

$34,800

Profit (Cash Flow)

$9,523

$15,750

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$3,000

Total

$15,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.46%

Payback Period Days

604