BNBCalc.com Rental Arbitrage Analysis Report of 2229 Oakland Downs Way, Lawrenceville, GA 30044, USA

3 bed • 2 bath • 3 guests • $2,095

BNB

Calc

Return Metrics

82.18% 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

82.18%

Payback Period Days

444

Return on Investment

82.18%

Annual Revenue

$52,792

AirDNA projects $219/night at 66% occupancy ($52,792).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,863

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

2229 Oakland Downs Way Lawrenceville, Georgia, 30044-3803

3 bed • 2 bath • 3 guests • $2,095

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

$52,792

Profit (Cash Flow)

$8,789

Payback in 444 days

Cash on Cash Return

82.2%

Annual Revenue

$52,792

AirDNA projects $219/night at 66% occupancy ($52,792)

Occupancy Rate

Avg Daily Rate

Return Metrics

82.18% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

82.18%

Payback Period Days

444