BNBCalc Short Term Rental Rental Arbitrage Analysis 868 Ashwood Xing

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$53,895

Profit (Cash Flow)

$15,689

Cash on Cash Return

NaN%

Annual Revenue

$53,895

AirDNA projects $273/night at 63% occupancy ($62,818). Airbtics projects $217/night at 68% occupancy ($53,895). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 68% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,806	$56,750	$65,280	$78,302
Occupancy	51%	69%	91%	100%
Nightly Rate	$164	$183	$284	$343

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,689	$31,378	$47,067	$62,756	$78,445	$156,890	$470,670
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	$15,689	$31,378	$47,067	$62,756	$78,445	$156,890	$470,670

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

868 Ashwood Crossing Stone Mountain, Georgia, 30088-2368

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,514

Zestimate

$53,895

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 63% occupancy.Projected nightly rate is $217/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

$15,689

Profit

Revenue

$53,895

Operating Expenses

$18,406

Operating Income

$35,489

Net Effective Rent

$19,800

Profit (Cash Flow)

$15,689

$NaN

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN