BNBCalc Short Term Rental Rental Arbitrage Analysis 3500 Crofton Court, Raleigh, North Carolina 27604, United States

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$44,384

Profit (Cash Flow)

$814

Cash on Cash Return

7.5%

Annual Revenue

$44,384

AirDNA projects $177/night at 56% occupancy ($36,202).

BNB Calc projects a 56.00000000000001% occupancy rate, $217 rate per night.

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

Return Metrics

7.54% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$814	$1,628	$2,443	$3,257	$4,072	$8,144	$24,434
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	$814	$1,628	$2,443	$3,257	$4,072	$8,144	$24,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.54%

Payback Period Days

4843

Return on Investment

7.54%

3500 Crofton Ct Raleigh, North Carolina, 27604-2520

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$44,384

Annual Revenue

Projected nightly rate is $177/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$814

Profit

Revenue

$44,384

Operating Expenses

$17,170

Operating Income

$27,214

Net Effective Rent

$26,400

Profit (Cash Flow)

$814

$10,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,300

Total

$10,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

7.54%

Payback Period Days

4843

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -