BNBCalc Short Term Rental Rental Arbitrage Analysis 1505 Hillsborough Street, Raleigh, NC, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$27,583

Profit (Cash Flow)

-$4,203

Cash on Cash Return

-73.1%

Annual Revenue

$27,583

AirDNA projects $118/night at 64% occupancy ($27,583).

BNB Calc projects a 64% occupancy rate, $118 rate per night.

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

Return Metrics

-73.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,202	-$8,405	-$12,607	-$16,810	-$21,012	-$42,025	-$126,077
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	-$4,202	-$8,405	-$12,607	-$16,810	-$21,012	-$42,025	-$126,077

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-73.08%

Payback Period Days

Return on Investment

-73.08%

1505 Hillsborough St Raleigh, North Carolina, 27605-1830

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$27,583

Annual Revenue

AirDNA projects $118/night at 64% occupancy ($27,583.22).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,203

Profit

Revenue

$27,583

Operating Expenses

$14,986

Operating Income

$12,597

Net Effective Rent

$16,800

Profit (Cash Flow)

-$4,203

$5,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,500

Total

$5,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-73.08%

Payback Period Days