BNBCalc.com Rental Arbitrage Analysis Report of 1212 James Jackson Pkwy NW, Atlanta, GA 30318, USA

2 bed • 2 bath • 2 guests • $1,650

BNB

Calc

Return Metrics

-139.13% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-139.13%

Payback Period Days

0

Return on Investment

-139.13%

Annual Revenue

$25,757

AirDNA projects $172/night at 41% occupancy ($25,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,279

Annual Expenses

$15,348

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$775

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$215

Management & Platform Fees

$64

Platform Fee (i.e. Airbnb)

$64

Property Manager Fee

$0

1212 James Jackson Pkwy NW Atlanta, Georgia, 30318-0657

2 bed • 2 bath • 2 guests • $1,650

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

$25,757

Profit (Cash Flow)

-$9,391

No payback period

Cash on Cash Return

-139.1%

Annual Revenue

$25,757

AirDNA projects $172/night at 41% occupancy ($25,757)

Occupancy Rate

Avg Daily Rate

Return Metrics

-139.13% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-139.13%

Payback Period Days

0