BNBCalc Short Term Rental Rental Arbitrage Analysis 2000 New River Inlet Rd unit 2201, North Topsail Beach, NC 28460, USA

1 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

rancevukovic@gmail.com

Annual Revenue

$40,257

Profit (Cash Flow)

$7,118

Cash on Cash Return

444.9%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257).

BNB Calc projects a 66% occupancy rate, $167 rate per night.

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

Return Metrics

444.87% 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)	$7,118	$14,236	$21,354	$28,472	$35,590	$71,180	$213,541
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	$7,118	$14,236	$21,354	$28,472	$35,590	$71,180	$213,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

444.87%

Payback Period Days

Return on Investment

444.87%

2000 New River Inlet Rd North Topsail Beach, North Carolina, 28460

1 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,257

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,118

Profit

Revenue

$40,257

Operating Expenses

$15,139

Operating Income

$25,118

Net Effective Rent

$18,000

Profit (Cash Flow)

$7,118

$1,600

Cash Investment

Renos & Furnishing

Setup Costs

$1,600

Total

$1,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

444.87%

Payback Period Days