BNBCalc Short Term Rental Rental Arbitrage Analysis 1500 Duke University Rd, Durham, NC 27701, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

theserenitystays@gmail.com

Annual Revenue

$27,996

Profit (Cash Flow)

$5,576

Cash on Cash Return

142.6%

Annual Revenue

$27,996

AirDNA projects $95/night at 65% occupancy ($22,553).

BNB Calc projects a 73% occupancy rate, $105 rate per night.

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

Return Metrics

142.62% 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)	$5,576	$11,152	$16,729	$22,305	$27,882	$55,764	$167,294
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	$5,576	$11,152	$16,729	$22,305	$27,882	$55,764	$167,294

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

142.62%

Payback Period Days

256

Return on Investment

142.62%

1500 Duke University Rd Durham, North Carolina, 27701

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$27,996

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,576

Profit

Revenue

$27,996

Operating Expenses

$8,019

Operating Income

$19,976

Net Effective Rent

$14,400

Profit (Cash Flow)

$5,576

$3,910

Cash Investment

Renos & Furnishing

$2,650

Setup Costs

$1,260

Total

$3,910

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

142.62%

Payback Period Days

256