BNBCalc.com Rental Arbitrage Analysis Report of 1560 New St NE, Atlanta, GA 30307, USA

4 bed • 3 bath • 12 guests • $4,500

BNB

Calc

Return Metrics

214.05% 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

214.05%

Payback Period Days

170

Return on Investment

214.05%

Annual Revenue

$108,112

AirDNA projects $472/night at 46% occupancy ($79,301).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,771

Annual Expenses

$21,255

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,111

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$901

Management & Platform Fees

$270

Platform Fee (i.e. Airbnb)

$270

Property Manager Fee

$0

1560 New St NE Atlanta, Georgia, 30307-2846

4 bed • 3 bath • 12 guests • $4,500

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

$108,112

Profit (Cash Flow)

$32,858

Payback in 170 days

Cash on Cash Return

214.1%

Annual Revenue

$108,112

AirDNA projects $472/night at 46% occupancy ($79,302)

Occupancy Rate

Avg Daily Rate

Return Metrics

214.05% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

214.05%

Payback Period Days

170