BNBCalc.com Rental Arbitrage Analysis Report of 810 County Rd 385, Centre, AL 35960, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

309.94% 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

309.94%

Payback Period Days

117

Return on Investment

309.94%

Annual Revenue

$63,498

AirDNA projects $183/night at 70% occupancy ($46,787).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,688

Annual Expenses

$20,255

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,089

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

$0

property-location

810 County Rd 385 Centre, Alabama, 35960

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$63,498

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

309.94%

Payback Period Days

117