BNBCalc Short Term Rental Rental Arbitrage Analysis 1019 9th St a, Durham, NC 27705, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

theserenitystays@gmail.com

Annual Revenue

$53,844

Profit (Cash Flow)

$8,025

Cash on Cash Return

72.1%

Annual Revenue

$53,844

AirDNA projects $201/night at 61% occupancy ($44,782).

BNB Calc projects a 81% occupancy rate, $182 rate per night.

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

Return Metrics

72.06% 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)	$8,024	$16,049	$24,073	$32,098	$40,122	$80,245	$240,735
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	$8,024	$16,049	$24,073	$32,098	$40,122	$80,245	$240,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.06%

Payback Period Days

506

Return on Investment

72.06%

1019 9th St Durham, North Carolina, 27705-4106

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,844

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,025

Profit

Revenue

$53,844

Operating Expenses

$18,400

Operating Income

$35,445

Net Effective Rent

$27,420

Profit (Cash Flow)

$8,025

$11,135

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,385

Total

$11,135

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

72.06%

Payback Period Days

506