BNBCalc Short Term Rental Rental Arbitrage Analysis 1104 Rock St, Durham, NC, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Jeremy McGlynn

jeremy.korri@gmail.com

Annual Revenue

$40,794

Profit (Cash Flow)

-$1,109

Cash on Cash Return

-10.4%

Annual Revenue

$40,794

AirDNA projects $219/night at 51% occupancy ($40,794).

BNB Calc projects a 51% occupancy rate, $219 rate per night.

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

Return Metrics

-10.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,109	-$2,218	-$3,327	-$4,436	-$5,545	-$11,091	-$33,273
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	-$1,109	-$2,218	-$3,327	-$4,436	-$5,545	-$11,091	-$33,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.36%

Payback Period Days

Return on Investment

-10.36%

1104 Rock St Durham, North Carolina, 27707-1264

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$40,794

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,109

Profit

Revenue

$40,794

Operating Expenses

$16,703

Operating Income

$24,091

Net Effective Rent

$25,200

Profit (Cash Flow)

-$1,109

$10,700

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,200

Total

$10,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.36%

Payback Period Days