BNBCalc.com Rental Arbitrage Analysis Report of 455 Lynch Avenue Northwest, Atlanta, GA, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

70.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

70.57%

Payback Period Days

517

Return on Investment

70.57%

Annual Revenue

$69,857

AirDNA projects $262/night at 73% occupancy ($69,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,081

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$582

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

$0

property-location

455 Lynch Ave NW Atlanta, Georgia, 30318-7946

3 bed • 2 bath • 9 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$69,857

Profit (Cash Flow)

$6,775

Payback in 517 days

Cash on Cash Return

70.6%

Annual Revenue

$69,857

AirDNA projects $262/night at 73% occupancy ($69,856).

Occupancy Rate

Avg Daily Rate

Return Metrics

70.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

70.57%

Payback Period Days

517