BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 127 Roan Dr, Garner, NC 27529, USA

5 bed • 2.5 bath • 14 guests • $0

BNB

Calc

Report by:

Alysse Brodeur

alyssebrodeur@gmail.com

Annual Revenue

$65,035

Profit (Cash Flow)

$17,581

Cash on Cash Return

117.0%

Annual Revenue

$65,035

AirDNA projects $307/night at 58% occupancy ($65,035).

BNB Calc projects a 57.99999999999999% occupancy rate, $307 rate per night.

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


Return Metrics

117% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,580$35,161$52,742$70,323$87,903$175,807$527,422
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$17,580$35,161$52,742$70,323$87,903$175,807$527,422

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

117%

Payback Period Days

312

Return on Investment

117%

property-location

127 Roan Dr Garner, North Carolina, 27529-4372

5 bed • 2.5 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$65,035

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$17,581

Profit

Revenue

$65,035

Operating Expenses

$19,855

Operating Income

$45,181

Net Effective Rent

$27,600

Profit (Cash Flow)

$17,581

$15,025

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$2,400

Total

$15,025

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

117%

Payback Period Days

312