BNBCalc Short Term Rental Rental Arbitrage Analysis 1608 Glenwood Ave, Raleigh, NC 27608, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,907

Profit (Cash Flow)

$5,649

Cash on Cash Return

71.6%

Annual Revenue

$40,907

AirDNA projects $175/night at 64% occupancy ($40,907).

BNB Calc projects a 64% occupancy rate, $175 rate per night.

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

Return Metrics

71.55% 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)	$5,649	$11,298	$16,948	$22,597	$28,246	$56,493	$169,481
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	$5,649	$11,298	$16,948	$22,597	$28,246	$56,493	$169,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

71.55%

Payback Period Days

510

Return on Investment

71.55%

1608 Glenwood Ave Raleigh, North Carolina, 27608-2320

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$40,907

Annual Revenue

Projected nightly rate is $175/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,649

Profit

Revenue

$40,907

Operating Expenses

$16,718

Operating Income

$24,189

Net Effective Rent

$18,540

Profit (Cash Flow)

$5,649

$7,895

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,645

Total

$7,895

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

71.55%

Payback Period Days

510