BNBCalc Short Term Rental Rental Arbitrage Analysis 424 North Vyne Street, Rocky Mount, NC

4 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,196

Profit (Cash Flow)

$26,607

Cash on Cash Return

251.0%

Annual Revenue

$56,196

AirDNA projects $157/night at 98% occupancy ($56,196).

BNB Calc projects a 98% occupancy rate, $157 rate per night.

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

Return Metrics

251% 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)	$26,606	$53,213	$79,820	$106,427	$133,034	$266,069	$798,207
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	$26,606	$53,213	$79,820	$106,427	$133,034	$266,069	$798,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

251%

Payback Period Days

145

Return on Investment

251%

424 N Vyne St Rocky Mount, North Carolina, 27804

4 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,196

Annual Revenue

Projected nightly rate is $157/night at 98% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$26,607

Profit

Revenue

$56,196

Operating Expenses

$19,306

Operating Income

$36,891

Net Effective Rent

$10,284

Profit (Cash Flow)

$26,607

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

251%

Payback Period Days

145