BNBCalc Short Term Rental Rental Arbitrage Analysis 3640 S Fulton Ave, Hapeville, GA 30354, USA

1 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$21,695

Profit (Cash Flow)

-$8,461

Cash on Cash Return

-149.0%

Annual Revenue

$21,695

AirDNA projects $110/night at 54% occupancy ($21,695).

BNB Calc projects a 54% occupancy rate, $110 rate per night.

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

Return Metrics

-149.01% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,460	-$16,921	-$25,382	-$33,843	-$42,304	-$84,609	-$253,827
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	-$8,460	-$16,921	-$25,382	-$33,843	-$42,304	-$84,609	-$253,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-149.01%

Payback Period Days

Return on Investment

-149.01%

3640 S Fulton Ave Atlanta, Georgia, 30354

1 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$21,695

Annual Revenue

Projected nightly rate is $110/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,461

Profit

Revenue

$21,695

Operating Expenses

$14,220

Operating Income

$7,475

Net Effective Rent

$15,936

Profit (Cash Flow)

-$8,461

$5,678

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,428

Total

$5,678

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-149.01%

Payback Period Days