BNBCalc.com Rental Arbitrage Analysis Report of 1703 W Knox St b, Durham, NC 27705, USA

2 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Return Metrics

-26.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-26.1%

Payback Period Days

0

Return on Investment

-26.1%

Annual Revenue

$33,602

AirDNA projects $181/night at 67% occupancy ($44,293).

User selected values for this report: 80% occupancy rate, $115 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$809

Annual Expenses

$9,708

Utilities

$275

Internet + TV

$50

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$40

Other

$0

Maintenance

$450

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$120

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$280

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

Property Manager Fee

$0

property-location

1703 W Knox St Durham, North Carolina, 27705-4237

2 bed • 2.5 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$33,602

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-26.1%

Payback Period Days

0