BNBCalc Short Term Rental Rental Arbitrage Analysis 2762 Village Pl, Birmingham, AL 35211, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$70,182

Profit (Cash Flow)

$20,918

Cash on Cash Return

188.1%

Annual Revenue

$70,182

AirDNA projects $305/night at 63% occupancy ($70,181).

BNB Calc projects a 63% occupancy rate, $305 rate per night.

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

Return Metrics

188.11% 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)	$20,918	$41,836	$62,754	$83,672	$104,590	$209,180	$627,540
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	$20,918	$41,836	$62,754	$83,672	$104,590	$209,180	$627,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

188.11%

Payback Period Days

194

Return on Investment

188.11%

2762 Village Pl Birmingham, Alabama, 35211

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$70,182

Annual Revenue

Projected nightly rate is $305/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,918

Profit

Revenue

$70,182

Operating Expenses

$20,524

Operating Income

$49,658

Net Effective Rent

$28,740

Profit (Cash Flow)

$20,918

$11,120

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,495

Total

$11,120

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

188.11%

Payback Period Days

194