BNBCalc.com Rental Arbitrage Analysis Report of 1016 Patricia Ave, Harrisburg, NC 28075, United States

5 bed • 4 bath • 10 guests • $0

BNB

Calc

Return Metrics

196.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

196.02%

Payback Period Days

186

Return on Investment

196.02%

Annual Revenue

$99,471

AirDNA projects $306/night at 48% occupancy ($53,647).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,078

Annual Expenses

$24,931

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,389

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$829

Management & Platform Fees

$249

Platform Fee (i.e. Airbnb)

$249

Property Manager Fee

$0

property-location

1016 Patricia Ave Harrisburg, North Carolina, 28075-8455

5 bed • 4 bath • 10 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$99,471

Profit (Cash Flow)

$32,539

Payback in 186 days

Cash on Cash Return

196.0%

Annual Revenue

$99,471

AirDNA projects $306/night at 48% occupancy ($53,647).

Occupancy Rate

Avg Daily Rate

Return Metrics

196.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

196.02%

Payback Period Days

186