BNBCalc.com Rental Arbitrage Analysis Report of 136 Clearview Cir, Hendersonville, TN 37075, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

26.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.04%

Payback Period Days

1402

Return on Investment

26.04%

Annual Revenue

$61,478

AirDNA projects $202/night at 61% occupancy ($45,005).

User selected values for this report: 64% occupancy rate, $263 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,392

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,072

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$512

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

Property Manager Fee

$0

property-location

136 Clearview Cir Hendersonville, Tennessee, 37075-2516

3 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$61,478

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

26.04%

Payback Period Days

1402