BNBCalc.com Rental Arbitrage Analysis Report of 1070 Honor Run, Alpharetta, GA 30005, USA

5 bed • 4 bath • 10 guests • $90

BNB

Calc

Return Metrics

351.82% 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

351.82%

Payback Period Days

103

Return on Investment

351.82%

Annual Revenue

$68,374

AirDNA projects $390/night at 48% occupancy ($68,373).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,889

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,130

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$570

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

1070 Honor Run Alpharetta, Georgia, 30005-3974

5 bed • 4 bath • 10 guests • $90

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

$68,374

Profit (Cash Flow)

$46,405

Payback in 103 days

Cash on Cash Return

351.8%

Annual Revenue

$68,374

AirDNA projects $390/night at 48% occupancy ($68,374)

Occupancy Rate

Avg Daily Rate

Return Metrics

351.82% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

351.82%

Payback Period Days

103