BNBCalc.com Rental Arbitrage Analysis Report of 2232 Kettle Falls Station, Apex, NC, USA

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Return Metrics

86.81% 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

86.81%

Payback Period Days

420

Return on Investment

86.81%

Annual Revenue

$67,296

AirDNA projects $275/night at 67% occupancy ($67,296).

User selected values for this report: 67% occupancy rate, $275 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,679

Annual Expenses

$20,149

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,121

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$561

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

property-location

2232 Kettle Falls Station Apex, North Carolina, 27502

4 bed • 4 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$67,296

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

86.81%

Payback Period Days

420