BNBCalc Short Term Rental Rental Arbitrage Analysis 4601 7th Ct S, Birmingham, AL 35222, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,154

Profit (Cash Flow)

$1,694

Cash on Cash Return

15.4%

Annual Revenue

$48,154

AirDNA projects $206/night at 64% occupancy ($48,153).

BNB Calc projects a 64% occupancy rate, $206 rate per night.

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

Return Metrics

15.39% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,693	$3,387	$5,081	$6,775	$8,468	$16,937	$50,813
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	$1,693	$3,387	$5,081	$6,775	$8,468	$16,937	$50,813

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.39%

Payback Period Days

2372

Return on Investment

15.39%

4601 7th Ct S Birmingham, Alabama, 35222-3411

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$48,154

Annual Revenue

Projected nightly rate is $206/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,694

Profit

Revenue

$48,154

Operating Expenses

$17,660

Operating Income

$30,494

Net Effective Rent

$28,800

Profit (Cash Flow)

$1,694

$11,000

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,500

Total

$11,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

15.39%

Payback Period Days

2372