BNBCalc.com Rental Arbitrage Analysis Report of 2830 10th Ct S, Birmingham, AL 35205, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

34.29% 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

34.29%

Payback Period Days

1065

Return on Investment

34.29%

Annual Revenue

$28,489

AirDNA projects $120/night at 65% occupancy ($28,489).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,309

Annual Expenses

$15,704

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$797

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$237

Management & Platform Fees

$71

Platform Fee (i.e. Airbnb)

$71

Property Manager Fee

$0

property-location

2830 10th Ct S Birmingham, Alabama, 35205-1240

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$28,489

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

34.29%

Payback Period Days

1065