BNBCalc.com Rental Arbitrage Analysis Report of 250 Piedmont Avenue Northeast, Atlanta, GA, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

-105.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-105.94%

Payback Period Days

Return on Investment

-105.94%

Annual Revenue

$30,151

AirDNA projects $127/night at 65% occupancy ($30,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,327

Annual Expenses

$15,920

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$811

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$251

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

Property Manager Fee

250 Piedmont Ave NE Atlanta, Georgia, 30308

1 bed • 1 bath • 3 guests • $1,722

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$30,151

Profit (Cash Flow)

-$6,433

No payback period

Cash on Cash Return

-105.9%

Annual Revenue

$30,151

AirDNA projects $127/night at 65% occupancy ($30,150).

Occupancy Rate

Avg Daily Rate

Return Metrics

-105.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

-105.94%

Payback Period Days