BNBCalc Short Term Rental Rental Arbitrage Analysis 3956 Abernathy Farm Way, Acworth, Georgia 30101, United States

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$44,699

Profit (Cash Flow)

$10,688

Cash on Cash Return

118.8%

Annual Revenue

$44,699

AirDNA projects $211/night at 58% occupancy ($44,698).

BNB Calc projects a 57.99999999999999% occupancy rate, $211 rate per night.

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

Return Metrics

118.75% 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)	$10,687	$21,375	$32,063	$42,750	$53,438	$106,877	$320,632
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	$10,687	$21,375	$32,063	$42,750	$53,438	$106,877	$320,632

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.75%

Payback Period Days

307

Return on Investment

118.75%

3956 Abernathy Farm Way NW Acworth, Georgia, 30101-5827

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,699

Annual Revenue

Projected nightly rate is $211/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,688

Profit

Revenue

$44,699

Operating Expenses

$17,211

Operating Income

$27,488

Net Effective Rent

$16,800

Profit (Cash Flow)

$10,688

$9,000

Cash Investment

Renos & Furnishing

$7,500

Setup Costs

$1,500

Total

$9,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

118.75%

Payback Period Days

307

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -