BNBCalc.com Rental Arbitrage Analysis Report of 250 Piedmont Avenue Northeast, Atlanta, GA, USA

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

170.04% 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

170.04%

Payback Period Days

214

Return on Investment

170.04%

Annual Revenue

$46,817

AirDNA projects $221/night at 58% occupancy ($46,816).

Revenue Percentile

Operating Expenses

Monthly Expenses

$717

Annual Expenses

$8,605

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$210

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

property-location

250 Piedmont Ave NE Atlanta, Georgia, 30308

2 bed • 2 bath • 8 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$46,817

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

170.04%

Payback Period Days

214