BNBCalc Short Term Rental Rental Arbitrage Analysis 3201 Sunrise Village Lane, Norcross, Georgia 30093, United States

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$54,520

Profit (Cash Flow)

$10,964

Cash on Cash Return

103.4%

Annual Revenue

$54,520

AirDNA projects $253/night at 59% occupancy ($54,519).

BNB Calc projects a 59% occupancy rate, $253 rate per night.

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

Return Metrics

103.43% 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)	$10,964	$21,928	$32,893	$43,857	$54,821	$109,643	$328,931
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	$10,964	$21,928	$32,893	$43,857	$54,821	$109,643	$328,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.43%

Payback Period Days

353

Return on Investment

103.43%

3201 Sunrise Village Ln Norcross, Georgia, 30093

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,089

Zestimate

$54,520

Annual Revenue

Projected nightly rate is $253/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,964

Profit

Revenue

$54,520

Operating Expenses

$18,488

Operating Income

$36,032

Net Effective Rent

$25,068

Profit (Cash Flow)

$10,964

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.43%

Payback Period Days

353

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

922,165 sqft

Year built:

1984

Size:

199,495 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: High-Rise Apartments

Stories: 2

Lot size: 922,165 sqft

Building area: 199,495 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RM10-MULTI-FAM RES

Land Use: COMMERCIAL

Parcel Number: 6-169 -160

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $11,311,600

County Est. Land Value: $9,221,700

Assessed Land Value: $3,688,680

County Est. Structure Value: $19,057,300

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/15/19	$69,000,000	74%	Bridge Wf Ga Ashford Jackson C
08/19/13	$22,300,000	0%	Ashford Jackson Creek Llc
08/19/13	$0	0%	Ashford Jackson Creek Llc
06/01/11	$0	0%	Ektornet Us Lake Apartments Ll
05/01/06	$0	0%	Jasmine At The Lake Llc
05/01/06	$34,600,000	0%	Jasmine At The Lake Llc

Ownership

Name: Bridge Wf Ga Ashford Jackson C

Owner Occupied: No

Owner Mailing Address: 111 E Sego Lily Dr Ste 400, Sandy, Ut 84070

Years Owned: 120

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No