BNBCalc Short Term Rental Rental Arbitrage Analysis 1677 Martin Luther King Junior Drive Northwest, Atlanta, GA, USA

6 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$105,848

Profit (Cash Flow)

-$3,312

Cash on Cash Return

-15.0%

Annual Revenue

$105,848

AirDNA projects $483/night at 60% occupancy ($105,847).

BNB Calc projects a 60% occupancy rate, $483 rate per night.

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

Return Metrics

-14.98% 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)	-$3,312	-$6,624	-$9,937	-$13,249	-$16,562	-$33,124	-$99,374
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	-$3,312	-$6,624	-$9,937	-$13,249	-$16,562	-$33,124	-$99,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.98%

Payback Period Days

Return on Investment

-14.98%

1677 M.L.K. Jr Dr NW Atlanta, Georgia, 30314-2242

6 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$105,848

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,312

Profit

Revenue

$105,848

Operating Expenses

$25,160

Operating Income

$80,688

Net Effective Rent

$84,000

Profit (Cash Flow)

-$3,312

$22,100

Cash Investment

Renos & Furnishing

$15,000

Setup Costs

$7,100

Total

$22,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-14.98%

Payback Period Days