BNBCalc Short Term Rental Rental Arbitrage Analysis 4908 Carteret Dr, Raleigh, NC 27612, USA

4 bed • 3 bath • 11 guests • $0

BNB

Calc

Annual Revenue

$59,170

Profit (Cash Flow)

$10,217

Cash on Cash Return

95.8%

Annual Revenue

$59,170

AirDNA projects $357/night at 70% occupancy ($91,274).

BNB Calc projects a 60% occupancy rate, $270 rate per night.

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

Return Metrics

95.84% 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)	$10,217	$20,434	$30,651	$40,869	$51,086	$102,172	$306,518
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	$10,217	$20,434	$30,651	$40,869	$51,086	$102,172	$306,518

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.84%

Payback Period Days

381

Return on Investment

95.84%

4908 Carteret Dr Raleigh, North Carolina, 27612-5714

4 bed • 3 bath • 11 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$59,170

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,217

Profit

Revenue

$59,170

Operating Expenses

$18,232

Operating Income

$40,937

Net Effective Rent

$30,720

Profit (Cash Flow)

$10,217

$10,660

Cash Investment

Renos & Furnishing

$8,000

Setup Costs

$2,660

Total

$10,660

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.84%

Payback Period Days

381