BNBCalc.com Rental Arbitrage Analysis Report of 101 S Burbank Dr, Montgomery, AL 36117, USA

2 bed • 1.5 bath • 6 guests • $940

BNB

Calc

Return Metrics

93.66% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

93.66%

Payback Period Days

389

Return on Investment

93.66%

Annual Revenue

$34,742

AirDNA projects $164/night at 58% occupancy ($34,742).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,376

Annual Expenses

$16,516

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$850

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$290

Management & Platform Fees

$87

Platform Fee (i.e. Airbnb)

$87

Property Manager Fee

$0

101 S Burbank Dr Montgomery, Alabama, 36117

2 bed • 1.5 bath • 6 guests • $940

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$34,742

Profit (Cash Flow)

$6,946

Payback in 389 days

Cash on Cash Return

93.7%

Annual Revenue

$34,742

AirDNA projects $164/night at 58% occupancy ($34,742)

Occupancy Rate

Avg Daily Rate

Return Metrics

93.66% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

93.66%

Payback Period Days

389