BNBCalc Short Term Rental Rental Arbitrage Analysis 148 Penny Ln, McDonough, GA 30253, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$36,663

Profit (Cash Flow)

-$5,903

Cash on Cash Return

-45.2%

Annual Revenue

$36,663

AirDNA projects $239/night at 42% occupancy ($36,663).

BNB Calc projects a 42% occupancy rate, $239 rate per night.

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

Return Metrics

-45.23% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,903	-$11,806	-$17,709	-$23,612	-$29,515	-$59,030	-$177,090
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	-$5,903	-$11,806	-$17,709	-$23,612	-$29,515	-$59,030	-$177,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-45.23%

Payback Period Days

Return on Investment

-45.23%

148 Penny Ln McDonough, Georgia, 30253-7468

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,663

Annual Revenue

AirDNA projects $239/night at 42% occupancy ($36,663.19).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,903

Profit

Revenue

$36,663

Operating Expenses

$16,166

Operating Income

$20,497

Net Effective Rent

$26,400

Profit (Cash Flow)

-$5,903

$13,050

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,300

Total

$13,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-45.23%

Payback Period Days