BNBCalc Short Term Rental Rental Arbitrage Analysis 3114 Whirlwind Rd

5 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$28,394

Profit (Cash Flow)

-$14,885

Cash on Cash Return

-117.0%

Annual Revenue

$28,394

AirDNA projects $169/night at 46% occupancy ($28,394).

BNB Calc projects a 46% occupancy rate, $169 rate per night.

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

Return Metrics

-116.97% 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)	-$14,885	-$29,770	-$44,655	-$59,540	-$74,425	-$148,851	-$446,554
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	-$14,885	-$29,770	-$44,655	-$59,540	-$74,425	-$148,851	-$446,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-116.97%

Payback Period Days

Return on Investment

-116.97%

3114 Whirlwind Rd Fayetteville, North Carolina, 28306

5 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,299

Zestimate

Fayetteville

Guide

Zoning

Guide

Laws

$28,394

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$14,885

Profit

Revenue

$28,394

Operating Expenses

$15,691

Operating Income

$12,703

Net Effective Rent

$27,588

Profit (Cash Flow)

-$14,885

$12,725

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$100

Total

$12,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-116.97%

Payback Period Days