BNBCalc.com Rental Arbitrage Analysis Report of 3350 Peachtree Industrial Blvd, Duluth, GA 30096, USA

2 bed • 2 bath • 2 guests • $1,500

BNB

Calc

Return Metrics

195.42% 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

195.42%

Payback Period Days

186

Return on Investment

195.42%

Annual Revenue

$49,308

AirDNA projects $171/night at 75% occupancy ($46,842).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,534

Annual Expenses

$18,410

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$971

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$411

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

$0

3350 Peachtree Industrial Blvd Duluth, Georgia, 30096

2 bed • 2 bath • 2 guests • $1,500

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

$49,308

Profit (Cash Flow)

$12,898

Payback in 186 days

Cash on Cash Return

195.4%

Annual Revenue

$49,308

AirDNA projects $171/night at 75% occupancy ($46,843)

Occupancy Rate

Avg Daily Rate

Return Metrics

195.42% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

195.42%

Payback Period Days

186