BNBCalc.com Rental Arbitrage Analysis Report of 141 Fern Rd, Pooler, GA 31322, USA

4 bed • 2.5 bath • 14 guests • $0

BNB

Calc

Return Metrics

87.45% 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

87.45%

Payback Period Days

417

Return on Investment

87.45%

Annual Revenue

$57,310

AirDNA projects $221/night at 71% occupancy ($57,310).

User selected values for this report: 71% occupancy rate, $221 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,571

Annual Expenses

$18,850

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,038

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$478

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

property-location

141 Fern Rd Pooler, Georgia, 31322

4 bed • 2.5 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$57,310

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.45%

Payback Period Days

417