BNBCalc Short Term Rental Rental Arbitrage Analysis 131 E Davie St, Raleigh, NC 27601, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

theserenitystays@gmail.com

Annual Revenue

$38,530

Profit (Cash Flow)

$2,921

Cash on Cash Return

49.1%

Annual Revenue

$38,530

AirDNA projects $137/night at 71% occupancy ($35,527).

BNB Calc projects a 77% occupancy rate, $137 rate per night.

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

Return Metrics

49.08% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,920	$5,841	$8,762	$11,682	$14,603	$29,207	$87,622
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	$2,920	$5,841	$8,762	$11,682	$14,603	$29,207	$87,622

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.08%

Payback Period Days

744

Return on Investment

49.08%

131 E Davie St Raleigh, North Carolina, 27601

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$38,530

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,921

Profit

Revenue

$38,530

Operating Expenses

$16,409

Operating Income

$22,121

Net Effective Rent

$19,200

Profit (Cash Flow)

$2,921

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

49.08%

Payback Period Days

744