BNBCalc Short Term Rental Rental Arbitrage Analysis 704 15th St, Durham, NC 27705, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$31,575

Profit (Cash Flow)

-$9,837

Cash on Cash Return

-151.1%

Annual Revenue

$31,575

AirDNA projects $133/night at 65% occupancy ($31,575).

BNB Calc projects a 65% occupancy rate, $133 rate per night.

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

Return Metrics

-151.13% 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)	-$9,837	-$19,674	-$29,512	-$39,349	-$49,187	-$98,374	-$295,123
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	-$9,837	-$19,674	-$29,512	-$39,349	-$49,187	-$98,374	-$295,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-151.13%

Payback Period Days

Return on Investment

-151.13%

704 15th St Durham, North Carolina, 27705-3902

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$31,575

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,837

Profit

Revenue

$31,575

Operating Expenses

$15,505

Operating Income

$16,071

Net Effective Rent

$25,908

Profit (Cash Flow)

-$9,837

$6,509

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,259

Total

$6,509

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-151.13%

Payback Period Days