BNBCalc Short Term Rental Rental Arbitrage Analysis 1400 Chestnut St, Chattanooga, TN 37402, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$45,677

Profit (Cash Flow)

$11,359

Cash on Cash Return

197.0%

Annual Revenue

$45,677

AirDNA projects $169/night at 64% occupancy ($39,504).

BNB Calc projects a 74% occupancy rate, $169 rate per night.

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

Return Metrics

197.03% 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)	$11,359	$22,718	$34,078	$45,437	$56,796	$113,593	$340,780
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	$11,359	$22,718	$34,078	$45,437	$56,796	$113,593	$340,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

197.03%

Payback Period Days

185

Return on Investment

197.03%

1400 Chestnut St Chattanooga, Tennessee, 37402-4451

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Chattanooga

Guide

Zoning

Guide

Laws

$45,677

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,359

Profit

Revenue

$45,677

Operating Expenses

$17,338

Operating Income

$28,339

Net Effective Rent

$16,980

Profit (Cash Flow)

$11,359

$5,765

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,515

Total

$5,765

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

197.03%

Payback Period Days

185