BNBCalc.com Rental Arbitrage Analysis Report of 3350 Peachtree Industrial Blvd, Duluth, GA 30096, USA

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Return Metrics

204.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

204.51%

Payback Period Days

178

Return on Investment

204.51%

Annual Revenue

$49,308

AirDNA projects $171/night at 75% occupancy ($46,842).

User selected values for this report: 75% occupancy rate, $180 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,484

Annual Expenses

$17,810

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$971

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$411

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

$0

property-location

3350 Peachtree Industrial Blvd Duluth, Georgia, 30096

2 bed • 2 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$49,308

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

204.51%

Payback Period Days

178