BNBCalc.com Rental Arbitrage Analysis Report of 104 History Pl, Morrisville, NC 27560, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

225.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.32%

Payback Period Days

162

Return on Investment

225.32%

Annual Revenue

$72,351

AirDNA projects $279/night at 71% occupancy ($72,351).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,784

Annual Expenses

$21,406

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,163

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

104 History Pl Morrisville, North Carolina, 27560-5234

3 bed • 2.5 bath • 6 guests • $2,195

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$72,351

Profit (Cash Flow)

$24,606

Payback in 162 days

Cash on Cash Return

225.3%

Annual Revenue

$72,351

AirDNA projects $279/night at 71% occupancy ($72,351).

Occupancy Rate

Avg Daily Rate

Return Metrics

225.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

225.32%

Payback Period Days

162