BNBCalc.com Rental Arbitrage Analysis Report of 611 Lee St, Durham, NC 27701, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

56.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

56.86%

Payback Period Days

642

Return on Investment

56.86%

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

property-location

611 Lee St Durham, North Carolina, 27701-2346

3 bed • 2 bath • 8 guests • $2,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$52,537

Profit (Cash Flow)

$8,957

Payback in 642 days

Cash on Cash Return

56.9%

Annual Revenue

$52,537

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

Occupancy Rate

Avg Daily Rate

Return Metrics

56.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

56.86%

Payback Period Days

642