BNBCalc.com Rental Arbitrage Analysis Report of 1601 Sunrise Rd, Cary, NC 27513, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

152.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

152.54%

Payback Period Days

239

Return on Investment

152.54%

Annual Revenue

$57,292

AirDNA projects $253/night at 62% occupancy ($57,292).

User selected values for this report: 62% occupancy rate, $253 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,571

Annual Expenses

$18,848

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,037

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

property-location

1601 Sunrise Rd Cary, North Carolina, 27513-2708

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$57,292

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

152.54%

Payback Period Days

239