BNBCalc Short Term Rental Rental Arbitrage Analysis 217 Hood Street, Durham, NC, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,744

Profit (Cash Flow)

$16,391

Cash on Cash Return

226.9%

Annual Revenue

$46,744

AirDNA projects $171/night at 57% occupancy ($35,600).

BNB Calc projects a 79% occupancy rate, $162 rate per night.

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

Return Metrics

226.86% 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)	$16,391	$32,782	$49,173	$65,564	$81,956	$163,912	$491,736
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	$16,391	$32,782	$49,173	$65,564	$81,956	$163,912	$491,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

226.86%

Payback Period Days

160

Return on Investment

226.86%

217 Hood Street Durham, North Carolina, 27701-3715

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$46,744

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,391

Profit

Revenue

$46,744

Operating Expenses

$9,353

Operating Income

$37,391

Net Effective Rent

$21,000

Profit (Cash Flow)

$16,391

$7,225

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$975

Total

$7,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

226.86%

Payback Period Days

160