BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1019 9th St a, Durham, NC 27705, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$53,844

Profit (Cash Flow)

$8,025

Cash on Cash Return

72.1%

Annual Revenue

$53,844

AirDNA projects $201/night at 61% occupancy ($44,782).

BNB Calc projects a 81% occupancy rate, $182 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

72.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,024$16,049$24,073$32,098$40,122$80,245$240,735
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$8,024$16,049$24,073$32,098$40,122$80,245$240,735

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

72.06%

Payback Period Days

506

Return on Investment

72.06%

property-location

1019 9th St Durham, North Carolina, 27705-4106

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$53,844

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$8,025

Profit

Revenue

$53,844

Operating Expenses

$18,400

Operating Income

$35,445

Net Effective Rent

$27,420

Profit (Cash Flow)

$8,025

$11,135

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,385

Total

$11,135

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

72.06%

Payback Period Days

506