BNBCalc Short Term Rental Rental Arbitrage Analysis 109 Cole St, Chapel Hill, NC 27516, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$56,145

Profit (Cash Flow)

$6,319

Cash on Cash Return

47.1%

Annual Revenue

$56,145

AirDNA projects $252/night at 83% occupancy ($76,394).

BNB Calc projects a 61% occupancy rate, $252 rate per night.

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

Return Metrics

47.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,318	$12,637	$18,955	$25,274	$31,593	$63,186	$189,559
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	$6,318	$12,637	$18,955	$25,274	$31,593	$63,186	$189,559

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.1%

Payback Period Days

775

Return on Investment

47.1%

109 Cole St Chapel Hill, North Carolina, 27516-2603

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,145

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,319

Profit

Revenue

$56,145

Operating Expenses

$19,047

Operating Income

$37,099

Net Effective Rent

$30,780

Profit (Cash Flow)

$6,319

$13,415

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,665

Total

$13,415

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.1%

Payback Period Days

775