BNBCalc Short Term Rental Rental Arbitrage Analysis 1013 Da Vinci St, Durham, NC 27704, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,434

Profit (Cash Flow)

$29,208

Cash on Cash Return

235.6%

Annual Revenue

$71,434

AirDNA projects $254/night at 65% occupancy ($60,301).

BNB Calc projects a 77% occupancy rate, $254 rate per night.

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

Return Metrics

235.64% 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)	$29,207	$58,415	$87,623	$116,831	$146,039	$292,079	$876,238
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	$29,207	$58,415	$87,623	$116,831	$146,039	$292,079	$876,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

235.64%

Payback Period Days

154

Return on Investment

235.64%

1013 Da Vinci St Durham, North Carolina, 27704-3344

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$71,434

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,208

Profit

Revenue

$71,434

Operating Expenses

$20,686

Operating Income

$50,748

Net Effective Rent

$21,540

Profit (Cash Flow)

$29,208

$12,395

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$1,895

Total

$12,395

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

235.64%

Payback Period Days

154