BNBCalc.com Rental Arbitrage Analysis Report of 1107 Dayton St, Durham, NC 27701, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Return Metrics

265.42% 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

265.42%

Payback Period Days

137

Return on Investment

265.42%

Annual Revenue

$49,085

AirDNA projects $151/night at 50% occupancy ($27,575).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,132

Annual Expenses

$13,581

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$619

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$409

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

$0

property-location

1107 Dayton St Durham, North Carolina, 27701-4757

2 bed • 1.5 bath • 4 guests • $1,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$49,085

Profit (Cash Flow)

$20,504

Payback in 137 days

Cash on Cash Return

265.4%

Annual Revenue

$49,085

AirDNA projects $151/night at 50% occupancy ($27,575).

Occupancy Rate

Avg Daily Rate

Return Metrics

265.42% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

265.42%

Payback Period Days

137