BNBCalc Short Term Rental Rental Arbitrage Analysis 2335 Broad St, Durham, NC 27704, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$30,425

Profit (Cash Flow)

$7,390

Cash on Cash Return

132.0%

Annual Revenue

$30,425

AirDNA projects $119/night at 59% occupancy ($25,643).

BNB Calc projects a 70% occupancy rate, $119 rate per night.

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

Return Metrics

131.95% 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)	$7,389	$14,779	$22,168	$29,558	$36,947	$73,895	$221,687
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	$7,389	$14,779	$22,168	$29,558	$36,947	$73,895	$221,687

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.95%

Payback Period Days

276

Return on Investment

131.95%

2335 Broad St Durham, North Carolina, 27704-3003

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$30,425

Annual Revenue

AirDNA projects $119/night at 59% occupancy ($25,643.78).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,390

Profit

Revenue

$30,425

Operating Expenses

$8,035

Operating Income

$22,390

Net Effective Rent

$15,000

Profit (Cash Flow)

$7,390

$5,600

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,350

Total

$5,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

131.95%

Payback Period Days

276