BNBCalc Short Term Rental Rental Arbitrage Analysis 800 Arlington St, Greensboro, NC 27406, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,144

Profit (Cash Flow)

-$175

Cash on Cash Return

-2.3%

Annual Revenue

$30,144

AirDNA projects $131/night at 63% occupancy ($30,143).

BNB Calc projects a 63% occupancy rate, $131 rate per night.

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

Return Metrics

-2.3% 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)	-$175	-$350	-$525	-$700	-$875	-$1,750	-$5,252
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	-$175	-$350	-$525	-$700	-$875	-$1,750	-$5,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.3%

Payback Period Days

Return on Investment

-2.3%

800 Arlington St Greensboro, North Carolina, 27406-1452

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$30,144

Annual Revenue

Projected nightly rate is $131/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$175

Profit

Revenue

$30,144

Operating Expenses

$15,319

Operating Income

$14,825

Net Effective Rent

$15,000

Profit (Cash Flow)

-$175

$7,600

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,350

Total

$7,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-2.3%

Payback Period Days