BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Balsam Shadows Rd

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$32,543

Profit (Cash Flow)

-$14,779

Cash on Cash Return

-223.9%

Annual Revenue

$32,543

AirDNA projects $176/night at 73% occupancy ($46,926). Airbtics projects $162/night at 55% occupancy ($32,543). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,648	$29,358	$39,082	$64,457
Occupancy	41%	49%	57%	84%
Nightly Rate	$146	$154	$179	$204

Seasonality (Profit by Month)

Return Metrics

-223.93% 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)	-$14,779	-$29,558	-$44,338	-$59,117	-$73,896	-$147,793	-$443,381
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	-$14,779	-$29,558	-$44,338	-$59,117	-$73,896	-$147,793	-$443,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-223.93%

Payback Period Days

Return on Investment

-223.93%

20 Balsam Shadows Rd Maggie Valley, North Carolina, 28751-9754

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,591

Zestimate

$32,543

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 73% occupancy.Projected nightly rate is $162/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$14,779

Profit

Revenue

$32,543

Operating Expenses

$16,231

Operating Income

$16,313

Net Effective Rent

$31,092

Profit (Cash Flow)

-$14,779

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-223.93%

Payback Period Days