BNBCalc Short Term Rental Rental Arbitrage Analysis 511 S Mangum St, Durham, NC 27701, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$31,637

Profit (Cash Flow)

-$7,851

Cash on Cash Return

-123.7%

Annual Revenue

$31,637

AirDNA projects $142/night at 61% occupancy ($31,637).

BNB Calc projects a 61% occupancy rate, $142 rate per night.

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

Return Metrics

-123.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,851	-$15,702	-$23,554	-$31,405	-$39,257	-$78,514	-$235,542
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	-$7,851	-$15,702	-$23,554	-$31,405	-$39,257	-$78,514	-$235,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-123.68%

Payback Period Days

Return on Investment

-123.68%

511 S Mangum St Durham, North Carolina, 27701-1000

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$31,637

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,851

Profit

Revenue

$31,637

Operating Expenses

$15,513

Operating Income

$16,125

Net Effective Rent

$23,976

Profit (Cash Flow)

-$7,851

$6,348

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,098

Total

$6,348

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-123.68%

Payback Period Days