BNBCalc Short Term Rental Rental Arbitrage Analysis 444 S Blount St suite 215, Raleigh, NC 27601, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$41,725

Profit (Cash Flow)

$13,021

Cash on Cash Return

218.8%

Annual Revenue

$41,725

AirDNA projects $134/night at 70% occupancy ($34,259).

BNB Calc projects a 68% occupancy rate, $168 rate per night.

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

Return Metrics

218.84% 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)	$13,021	$26,042	$39,063	$52,084	$65,105	$130,211	$390,634
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	$13,021	$26,042	$39,063	$52,084	$65,105	$130,211	$390,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

218.84%

Payback Period Days

166

Return on Investment

218.84%

444 S Blount St Raleigh, North Carolina, 27601

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$41,725

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,021

Profit

Revenue

$41,725

Operating Expenses

$9,504

Operating Income

$32,221

Net Effective Rent

$19,200

Profit (Cash Flow)

$13,021

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

218.84%

Payback Period Days

166