BNBCalc.com Rental Arbitrage Analysis Report of 1102 Clifford Dr, Durham, NC 27704, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

90.74% 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

90.74%

Payback Period Days

402

Return on Investment

90.74%

Annual Revenue

$51,134

AirDNA projects $186/night at 63% occupancy ($42,799).

User selected values for this report: 70% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,504

Annual Expenses

$18,047

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$986

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

property-location

1102 Clifford Dr Durham, North Carolina, 27704-5167

3 bed • 2.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$51,134

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

90.74%

Payback Period Days

402