BNBCalc Short Term Rental Rental Arbitrage Analysis 1008 W Sterlington Pl, Apex, NC 27502, USA

5 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Report by:

Alysse Brodeur

alyssebrodeur@gmail.com

Annual Revenue

$62,413

Profit (Cash Flow)

$8,159

Cash on Cash Return

51.4%

Annual Revenue

$62,413

AirDNA projects $267/night at 64% occupancy ($62,412).

BNB Calc projects a 64% occupancy rate, $267 rate per night.

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

Return Metrics

51.41% 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)	$8,159	$16,318	$24,477	$32,636	$40,796	$81,592	$244,776
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	$8,159	$16,318	$24,477	$32,636	$40,796	$81,592	$244,776

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.41%

Payback Period Days

710

Return on Investment

51.41%

1008 W Sterlington Pl Apex, North Carolina, 27502-8938

5 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,413

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,159

Profit

Revenue

$62,413

Operating Expenses

$19,514

Operating Income

$42,899

Net Effective Rent

$34,740

Profit (Cash Flow)

$8,159

$15,870

Cash Investment

Renos & Furnishing

$12,875

Setup Costs

$2,995

Total

$15,870

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

51.41%

Payback Period Days

710