BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 379 Rogers Ave, Macon, GA 31204, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$37,273

Profit (Cash Flow)

-$2,972

Cash on Cash Return

-23.1%

Annual Revenue

$37,273

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

BNB Calc projects a 65% occupancy rate, $157 rate per night.

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


Return Metrics

-23.13% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,972-$5,944-$8,917-$11,889-$14,861-$29,723-$89,170
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-$2,972-$5,944-$8,917-$11,889-$14,861-$29,723-$89,170

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-23.13%

Payback Period Days

0

Return on Investment

-23.13%

property-location

379 Rogers Ave Macon, Georgia, 31204-2505

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Macon

Zoning


Laws

$37,273

Annual Revenue


AirDNA projects $157/night at 65% occupancy ($37,273.15).

Top 101% of comparables

Top 101% of comparables


-$2,972

Profit

Revenue

$37,273

Operating Expenses

$16,246

Operating Income

$21,028

Net Effective Rent

$24,000

Profit (Cash Flow)

-$2,972

$12,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-23.13%

Payback Period Days

0