BNBCalc Short Term Rental Rental Arbitrage Analysis 3350 Peachtree Industrial Blvd, Duluth, GA 30096, USA

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$49,308

Profit (Cash Flow)

$13,498

Cash on Cash Return

204.5%

Annual Revenue

$49,308

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

BNB Calc projects a 75% occupancy rate, $180 rate per night.

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

Return Metrics

204.51% 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)	$13,497	$26,995	$40,493	$53,991	$67,489	$134,979	$404,937
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	$13,497	$26,995	$40,493	$53,991	$67,489	$134,979	$404,937

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

204.51%

Payback Period Days

178

Return on Investment

204.51%

3350 Peachtree Industrial Blvd Duluth, Georgia, 30096

2 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,308

Annual Revenue

AirDNA projects $171/night at 75% occupancy ($46,842.54).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,498

Profit

Revenue

$49,308

Operating Expenses

$17,810

Operating Income

$31,498

Net Effective Rent

$18,000

Profit (Cash Flow)

$13,498

$6,600

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$1,600

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

204.51%

Payback Period Days

178