BNBCalc Short Term Rental Rental Arbitrage Analysis 2900 7th Avenue South, Birmingham, AL, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,570

Profit (Cash Flow)

$8,092

Cash on Cash Return

100.2%

Annual Revenue

$38,570

AirDNA projects $176/night at 60% occupancy ($38,569).

BNB Calc projects a 60% occupancy rate, $176 rate per night.

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

Return Metrics

100.18% 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)	$8,091	$16,183	$24,275	$32,366	$40,458	$80,916	$242,750
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	$8,091	$16,183	$24,275	$32,366	$40,458	$80,916	$242,750

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.18%

Payback Period Days

364

Return on Investment

100.18%

2900 7th Avenue South Birmingham, Alabama, 35233-2904

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$38,570

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,092

Profit

Revenue

$38,570

Operating Expenses

$9,154

Operating Income

$29,416

Net Effective Rent

$21,324

Profit (Cash Flow)

$8,092

$8,077

Cash Investment

Renos & Furnishing

$6,200

Setup Costs

$1,877

Total

$8,077

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

100.18%

Payback Period Days

364