BNBCalc Short Term Rental Rental Arbitrage Analysis 6920 Doddridge Ln, Cary, NC 27519, USA

4 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Report by:

Alysse Brodeur

alyssebrodeur@gmail.com

Annual Revenue

$82,658

Profit (Cash Flow)

$27,513

Cash on Cash Return

200.5%

Annual Revenue

$82,658

AirDNA projects $371/night at 61% occupancy ($82,658).

BNB Calc projects a 61% occupancy rate, $371 rate per night.

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

Return Metrics

200.45% 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)	$27,512	$55,025	$82,538	$110,051	$137,563	$275,127	$825,383
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	$27,512	$55,025	$82,538	$110,051	$137,563	$275,127	$825,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

200.45%

Payback Period Days

182

Return on Investment

200.45%

6920 Doddridge Ln Cary, North Carolina, 27519

4 bed • 3.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Cary

Zoning

Laws

$82,658

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,513

Profit

Revenue

$82,658

Operating Expenses

$22,146

Operating Income

$60,513

Net Effective Rent

$33,000

Profit (Cash Flow)

$27,513

$13,725

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$2,850

Total

$13,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

200.45%

Payback Period Days

182