BNBCalc.com Rental Arbitrage Analysis Report of 379 Rogers Ave, Macon, GA 31204, USA

4 bed • 3 bath • 8 guests • $2,000

BNB

Calc

Return Metrics

-27.8% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-27.8%

Payback Period Days

0

Return on Investment

-27.8%

Annual Revenue

$37,273

AirDNA projects $157/night at 65% occupancy ($37,273).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,404

Annual Expenses

$16,846

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$871

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

Property Manager Fee

$0

379 Rogers Ave Macon, Georgia, 31204-2505

4 bed • 3 bath • 8 guests • $2,000

Annual Revenue

$37,273

Profit (Cash Flow)

-$3,572

No payback period

Cash on Cash Return

-27.8%

Annual Revenue

$37,273

AirDNA projects $157/night at 65% occupancy ($37,273)

Occupancy Rate

Avg Daily Rate

Return Metrics

-27.8% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-27.8%

Payback Period Days

0