BNBCalc Short Term Rental Rental Arbitrage Analysis 650 West North Street, Raleigh, NC, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$54,962

Profit (Cash Flow)

$8,457

Cash on Cash Return

113.8%

Annual Revenue

$54,962

AirDNA projects $228/night at 66% occupancy ($54,961).

BNB Calc projects a 66% occupancy rate, $228 rate per night.

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

Return Metrics

113.82% 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)	$8,456	$16,913	$25,370	$33,827	$42,284	$84,568	$253,706
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	$8,456	$16,913	$25,370	$33,827	$42,284	$84,568	$253,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

113.82%

Payback Period Days

320

Return on Investment

113.82%

650 W North St Raleigh, North Carolina, 27603-7129

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$54,962

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,457

Profit

Revenue

$54,962

Operating Expenses

$18,545

Operating Income

$36,417

Net Effective Rent

$27,960

Profit (Cash Flow)

$8,457

$7,430

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$2,430

Total

$7,430

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

113.82%

Payback Period Days

320