BNBCalc Short Term Rental Rental Arbitrage Analysis 2752 Campus Walk Ave, Durham, NC 27705, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,324

Profit (Cash Flow)

-$78

Cash on Cash Return

-1.4%

Annual Revenue

$32,324

AirDNA projects $118/night at 65% occupancy ($28,014).

BNB Calc projects a 75% occupancy rate, $118 rate per night.

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

Return Metrics

-1.35% 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)	-$78	-$156	-$234	-$312	-$390	-$780	-$2,341
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	-$78	-$156	-$234	-$312	-$390	-$780	-$2,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.35%

Payback Period Days

Return on Investment

-1.35%

2752 Campus Walk Ave Durham, North Carolina, 27705

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$32,324

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$78

Profit

Revenue

$32,324

Operating Expenses

$15,602

Operating Income

$16,722

Net Effective Rent

$16,800

Profit (Cash Flow)

-$78

$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

-1.35%

Payback Period Days