BNBCalc.com Rental Arbitrage Analysis Report of 4709 Landover Dale Dr, Raleigh, NC 27616, USA

3 bed • 2.5 bath • 8 guests • $1,895

BNB

Calc

Return Metrics

103.26% 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

103.26%

Payback Period Days

353

Return on Investment

103.26%

Annual Revenue

$52,537

AirDNA projects $232/night at 62% occupancy ($52,536).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,830

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

4709 Landover Dale Dr

Raleigh, North Carolina, 27616-9016

3 bed • 2.5 bath • 8 guests • $1,895

Annual Revenue

$52,537

Profit (Cash Flow)

$10,967

Payback in 353 days

Cash on Cash Return

103.3%

Annual Revenue

$52,537

AirDNA projects $232/night at 62% occupancy ($52,537)

Occupancy Rate

Avg Daily Rate

Return Metrics

103.26% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

103.26%

Payback Period Days

353