BNBCalc.com Rental Arbitrage Analysis Report of 455 Lynch Avenue Northwest, Atlanta, GA, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

70.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.57%

Payback Period Days

517

Return on Investment

70.57%

Annual Revenue

$69,857

AirDNA projects $262/night at 73% occupancy ($69,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,081

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$582

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

455 Lynch Ave NW Atlanta, Georgia, 30318-7946

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$69,857

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

70.57%

Payback Period Days

517