BNBCalc.com Rental Arbitrage Analysis Report of 532 22nd Ave S, Birmingham, AL 35205, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

19.34% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.34%

Payback Period Days

1887

Return on Investment

19.34%

Annual Revenue

$40,513

AirDNA projects $188/night at 59% occupancy ($40,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,439

Annual Expenses

$17,267

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$898

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

property-location

532 22nd Ave S Birmingham, Alabama, 35205-6430

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$40,513

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

19.34%

Payback Period Days

1887