BNBCalc Short Term Rental Rental Arbitrage Analysis 10100 Donerail Way, Raleigh, NC 27617, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$35,082

Profit (Cash Flow)

$3,905

Cash on Cash Return

69.5%

Annual Revenue

$35,082

AirDNA projects $113/night at 79% occupancy ($32,605).

BNB Calc projects a 85% occupancy rate, $113 rate per night.

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

Return Metrics

69.5% 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)	$3,905	$7,810	$11,715	$15,620	$19,525	$39,050	$117,152
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	$3,905	$7,810	$11,715	$15,620	$19,525	$39,050	$117,152

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.5%

Payback Period Days

525

Return on Investment

69.5%

10100 Donerail Way Raleigh, North Carolina, 27617

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$35,082

Annual Revenue

Projected nightly rate is $113/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,905

Profit

Revenue

$35,082

Operating Expenses

$15,961

Operating Income

$19,121

Net Effective Rent

$15,216

Profit (Cash Flow)

$3,905

$5,618

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,368

Total

$5,618

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.5%

Payback Period Days

525