BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.35%

Payback Period Days

0

Return on Investment

-1.35%

property-location

2752 Campus Walk Ave Durham, North Carolina, 27705

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide


Laws


Market Data

$32,324

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

-1.35%

Payback Period Days

0