BNBCalc Short Term Rental Rental Arbitrage Analysis 1962 Panda Ct, Auburn, Alabama 36832, United States

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,856

Profit (Cash Flow)

$15,295

Cash on Cash Return

149.4%

Annual Revenue

$49,856

AirDNA projects $325/night at 42% occupancy ($49,855).

BNB Calc projects a 42% occupancy rate, $325 rate per night.

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

Return Metrics

149.36% 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)	$15,295	$30,590	$45,885	$61,180	$76,475	$152,950	$458,851
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	$15,295	$30,590	$45,885	$61,180	$76,475	$152,950	$458,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

149.36%

Payback Period Days

244

Return on Investment

149.36%

1962 Panda Ct Auburn, Alabama, 36832-6910

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,856

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,295

Profit

Revenue

$49,856

Operating Expenses

$17,881

Operating Income

$31,975

Net Effective Rent

$16,680

Profit (Cash Flow)

$15,295

$10,240

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$1,490

Total

$10,240

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

149.36%

Payback Period Days

244

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2001

Size:

1,238 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 1,238 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 19-01-12-0-000-191-000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $14,662

County Est. Land Value: $50,000

Assessed Land Value: $5,000

County Est. Structure Value: $96,620

Market Estimate: -

Ownership

Name: William S Clayton

Owner Occupied: Yes

Owner Mailing Address: 1962 Panda Ct, Auburn, Al 36832

Years Owned: 60

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No