BNBCalc.com Rental Arbitrage Analysis Report of 809 Fay St, Mandeville, LA 70448, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

217.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

217.75%

Payback Period Days

167

Return on Investment

217.75%

Annual Revenue

$66,281

AirDNA projects $263/night at 69% occupancy ($66,280).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,718

Annual Expenses

$20,617

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,112

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$552

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

property-location

809 Fay St Mandeville, Louisiana, 70448

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$66,281

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

217.75%

Payback Period Days

167