BNBCalc Short Term Rental Rental Arbitrage Analysis 3627 Jonquil Dr NW, Huntsville, AL 35810, USA

4 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,212

Profit (Cash Flow)

$11,345

Cash on Cash Return

93.0%

Annual Revenue

$48,212

AirDNA projects $201/night at 60% occupancy ($44,048).

BNB Calc projects a 60% occupancy rate, $220 rate per night.

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

Return Metrics

92.98% 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)	$11,344	$22,689	$34,033	$45,378	$56,723	$113,446	$340,338
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	$11,344	$22,689	$34,033	$45,378	$56,723	$113,446	$340,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.98%

Payback Period Days

392

Return on Investment

92.98%

3627 Jonquil Dr NW Huntsville, Alabama, 35810

4 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Huntsville

Guide

Zoning

Guide

Laws

$48,212

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,345

Profit

Revenue

$48,212

Operating Expenses

$17,668

Operating Income

$30,545

Net Effective Rent

$19,200

Profit (Cash Flow)

$11,345

$12,200

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$1,700

Total

$12,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92.98%

Payback Period Days

392