BNBCalc.com Rental Arbitrage Analysis Report of 523 Denhoff Dr, Cary, NC 27519, USA

3 bed • 2.5 bath • 10 guests • $1,875

BNB

Calc

Return Metrics

135.27% 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

135.27%

Payback Period Days

270

Return on Investment

135.27%

Annual Revenue

$52,833

AirDNA projects $263/night at 55% occupancy ($52,832).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,868

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

523 Denhoff Dr

Cary, North Carolina, 27519-6986

3 bed • 2.5 bath • 10 guests • $1,875

Annual Revenue

$52,833

Profit (Cash Flow)

$11,464

Payback in 270 days

Cash on Cash Return

135.3%

Annual Revenue

$52,833

AirDNA projects $263/night at 55% occupancy ($52,833)

Occupancy Rate

Avg Daily Rate

Return Metrics

135.27% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

135.27%

Payback Period Days

270