BNBCalc Short Term Rental Rental Arbitrage Analysis 2606 Fessey Park Rd, Berry Hill, TN 37204, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$42,270

Profit (Cash Flow)

$7,225

Cash on Cash Return

166.1%

Annual Revenue

$42,270

AirDNA projects $163/night at 71% occupancy ($42,269).

BNB Calc projects a 71% occupancy rate, $163 rate per night.

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

Return Metrics

166.08% 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)	$7,224	$14,449	$21,673	$28,898	$36,123	$72,246	$216,738
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	$7,224	$14,449	$21,673	$28,898	$36,123	$72,246	$216,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

166.08%

Payback Period Days

219

Return on Investment

166.08%

2606 Fessey Park Rd Berry Hill, Tennessee, 37204-7204

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$42,270

Annual Revenue

Projected nightly rate is $163/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,225

Profit

Revenue

$42,270

Operating Expenses

$16,895

Operating Income

$25,375

Net Effective Rent

$18,150

Profit (Cash Flow)

$7,225

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

166.08%

Payback Period Days

219