BNBCalc.com Rental Arbitrage Analysis Report of 1100 14th Ave apt a6, Tuscaloosa, AL 35401, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

312.31% 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

312.31%

Payback Period Days

116

Return on Investment

312.31%

Annual Revenue

$64,429

AirDNA projects $360/night at 49% occupancy ($64,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,698

Annual Expenses

$20,376

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,097

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$537

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

Property Manager Fee

$0

property-location

1100 14th Ave Tuscaloosa, Alabama, 35401-3017

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$64,429

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

312.31%

Payback Period Days

116