BNBCalc Short Term Rental Rental Arbitrage Analysis 1406 Manteo St unit b, Durham, NC 27701, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$22,934

Profit (Cash Flow)

-$4,588

Cash on Cash Return

-84.3%

Annual Revenue

$22,934

AirDNA projects $91/night at 64% occupancy ($21,271).

BNB Calc projects a 69% occupancy rate, $91 rate per night.

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

Return Metrics

-84.25% 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)	-$4,587	-$9,175	-$13,763	-$18,350	-$22,938	-$45,877	-$137,631
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	-$4,587	-$9,175	-$13,763	-$18,350	-$22,938	-$45,877	-$137,631

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-84.25%

Payback Period Days

Return on Investment

-84.25%

1406 Manteo St Durham, North Carolina, 27701-2651

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$22,934

Annual Revenue

AirDNA projects $91/night at 64% occupancy ($21,271.81).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,588

Profit

Revenue

$22,934

Operating Expenses

$14,381

Operating Income

$8,552

Net Effective Rent

$13,140

Profit (Cash Flow)

-$4,588

$5,445

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,195

Total

$5,445

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-84.25%

Payback Period Days