BNBCalc.com Rental Arbitrage Analysis Report of 3062 Allison Avenue, Memphis, TN, USA

2 bed • 1 bath • 2 guests • $150

BNB

Calc

Return Metrics

213% 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

213%

Payback Period Days

171

Return on Investment

213%

Annual Revenue

$31,776

AirDNA projects $145/night at 60% occupancy ($31,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,344

Annual Expenses

$16,131

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$825

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$265

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

$0

3062 Allison Ave Memphis, Tennessee, 38112-3502

2 bed • 1 bath • 2 guests • $150

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

$31,776

Profit (Cash Flow)

$13,845

Payback in 171 days

Cash on Cash Return

213.0%

Annual Revenue

$31,776

AirDNA projects $145/night at 60% occupancy ($31,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

213% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

213%

Payback Period Days

171