BNBCalc Short Term Rental Rental Arbitrage Analysis 3219 Northfield Ln, Huntsville, AL 35805, USA

4 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$52,230

Profit (Cash Flow)

$11,840

Cash on Cash Return

94.2%

Annual Revenue

$52,230

AirDNA projects $286/night at 50% occupancy ($52,229).

BNB Calc projects a 50% occupancy rate, $286 rate per night.

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

Return Metrics

94.15% 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)	$11,840	$23,680	$35,520	$47,360	$59,200	$118,400	$355,200
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	$11,840	$23,680	$35,520	$47,360	$59,200	$118,400	$355,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

94.15%

Payback Period Days

387

Return on Investment

94.15%

3219 Northfield Ln Huntsville, Alabama, 35805

4 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Huntsville

Guide

Zoning

Guide

Laws

$52,230

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,840

Profit

Revenue

$52,230

Operating Expenses

$18,190

Operating Income

$34,040

Net Effective Rent

$22,200

Profit (Cash Flow)

$11,840

$12,575

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$1,950

Total

$12,575

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

94.15%

Payback Period Days

387