BNBCalc Short Term Rental Rental Arbitrage Analysis 147 Gainswood Dr, Mooresville, NC 28117, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$67,366

Profit (Cash Flow)

-$6,792

Cash on Cash Return

-51.8%

Annual Revenue

$67,366

AirDNA projects $348/night at 53% occupancy ($67,365).

BNB Calc projects a 53% occupancy rate, $348 rate per night.

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

Return Metrics

-51.84% 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)	-$6,791	-$13,583	-$20,375	-$27,167	-$33,959	-$67,919	-$203,757
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	-$6,791	-$13,583	-$20,375	-$27,167	-$33,959	-$67,919	-$203,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-51.84%

Payback Period Days

Return on Investment

-51.84%

147 Gainswood Dr Mooresville, North Carolina, 28117-9273

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,366

Annual Revenue

AirDNA projects $348/night at 53% occupancy ($67,365.6).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,792

Profit

Revenue

$67,366

Operating Expenses

$20,158

Operating Income

$47,208

Net Effective Rent

$54,000

Profit (Cash Flow)

-$6,792

$13,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-51.84%

Payback Period Days