BNBCalc.com Rental Arbitrage Analysis Report of 2536 Forge Village Way, Apex, NC 27523, USA

4 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

140.35% 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

140.35%

Payback Period Days

260

Return on Investment

140.35%

Annual Revenue

$72,329

AirDNA projects $287/night at 69% occupancy ($72,329).

User selected values for this report: 69% occupancy rate, $287 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,803

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,163

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

property-location

2536 Frg Vlg Wy Apex, North Carolina, 27523

4 bed • 3.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$72,329

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

140.35%

Payback Period Days

260