BNBCalc.com Rental Arbitrage Analysis Report of 609 8th St NW, Huntsville, AL 35805, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

-88.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-88.37%

Payback Period Days

0

Return on Investment

-88.37%

Annual Revenue

$21,476

AirDNA projects $140/night at 42% occupancy ($21,476).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,233

Annual Expenses

$14,792

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$739

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$179

Management & Platform Fees

$54

Platform Fee (i.e. Airbnb)

$54

Property Manager Fee

$0

property-location

609 8th St NW Huntsville, Alabama, 35805-2819

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$21,476

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-88.37%

Payback Period Days

0