BNBCalc Short Term Rental Rental Arbitrage Analysis 2818 39th Ct, Tuscaloosa, AL 35401, USA

3 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$60,075

Profit (Cash Flow)

$26,766

Cash on Cash Return

277.4%

Annual Revenue

$60,075

AirDNA projects $514/night at 32% occupancy ($60,075).

BNB Calc projects a 32% occupancy rate, $514 rate per night.

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

Return Metrics

277.36% 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)	$26,765	$53,531	$80,296	$107,062	$133,827	$267,655	$802,966
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	$26,765	$53,531	$80,296	$107,062	$133,827	$267,655	$802,966

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

277.36%

Payback Period Days

131

Return on Investment

277.36%

2818 39th Ct Tuscaloosa, Alabama, 35401-6350

3 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Tuscaloosa

Zoning

Laws

$60,075

Annual Revenue

Projected nightly rate is $514/night at 32% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,766

Profit

Revenue

$60,075

Operating Expenses

$19,210

Operating Income

$40,866

Net Effective Rent

$14,100

Profit (Cash Flow)

$26,766

$9,650

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$1,275

Total

$9,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

277.36%

Payback Period Days

131