BNBCalc Short Term Rental Rental Arbitrage Analysis 2510 Harley Dr, Greensboro, NC 27406, USA

4 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,719

Profit (Cash Flow)

$18,195

Cash on Cash Return

153.2%

Annual Revenue

$51,719

AirDNA projects $240/night at 59% occupancy ($51,718).

BNB Calc projects a 59% occupancy rate, $240 rate per night.

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

Return Metrics

153.22% 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)	$18,195	$36,390	$54,585	$72,780	$90,975	$181,951	$545,854
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	$18,195	$36,390	$54,585	$72,780	$90,975	$181,951	$545,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.22%

Payback Period Days

238

Return on Investment

153.22%

2510 Harley Dr Greensboro, North Carolina, 27406-5514

4 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$51,719

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,195

Profit

Revenue

$51,719

Operating Expenses

$18,123

Operating Income

$33,595

Net Effective Rent

$15,400

Profit (Cash Flow)

$18,195

$11,875

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$1,500

Total

$11,875

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.22%

Payback Period Days

238