BNBCalc Short Term Rental Rental Arbitrage Analysis 530 Foster St, Durham, NC 27701, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$33,760

Profit (Cash Flow)

-$4,097

Cash on Cash Return

-66.2%

Annual Revenue

$33,760

AirDNA projects $117/night at 64% occupancy ($27,349).

BNB Calc projects a 79% occupancy rate, $117 rate per night.

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

Return Metrics

-66.2% 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)	-$4,097	-$8,194	-$12,291	-$16,388	-$20,486	-$40,972	-$122,916
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	-$4,097	-$8,194	-$12,291	-$16,388	-$20,486	-$40,972	-$122,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-66.2%

Payback Period Days

Return on Investment

-66.2%

530 Foster St Durham, North Carolina, 27701-2107

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$33,760

Annual Revenue

Projected nightly rate is $117/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,097

Profit

Revenue

$33,760

Operating Expenses

$15,789

Operating Income

$17,971

Net Effective Rent

$22,068

Profit (Cash Flow)

-$4,097

$6,189

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,939

Total

$6,189

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-66.2%

Payback Period Days