BNBCalc.com Rental Arbitrage Analysis Report of 4333 Sunscape Ln, Raleigh, NC 27613, USA

3 bed • 2.5 bath • 8 guests • $2,445

BNB

Calc

Return Metrics

58.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

58.85%

Payback Period Days

620

Return on Investment

58.85%

Annual Revenue

$53,636

AirDNA projects $267/night at 62% occupancy ($60,462).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,581

Annual Expenses

$18,973

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,007

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$447

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

4333 Sunscape Ln Raleigh, North Carolina, 27613-3157

3 bed • 2.5 bath • 8 guests • $2,445

Annual Revenue

$53,636

Profit (Cash Flow)

$5,323

Payback in 620 days

Cash on Cash Return

58.9%

Annual Revenue

$53,636

AirDNA projects $267/night at 62% occupancy ($60,462)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.85%

Payback Period Days

620