BNBCalc.com Rental Arbitrage Analysis Report of 819 Woodside Park Ln, Durham, NC 27704, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

125.1% 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

125.1%

Payback Period Days

291

Return on Investment

125.1%

Annual Revenue

$57,636

AirDNA projects $263/night at 60% occupancy ($57,635).

User selected values for this report: 60% occupancy rate, $263 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,574

Annual Expenses

$18,893

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,040

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$480

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$0

property-location

819 Woodside Park Ln Durham, North Carolina, 27704-6046

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$57,636

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

125.1%

Payback Period Days

291