BNBCalc.com Rental Arbitrage Analysis Report of 8405 Stoneyard Pl, Raleigh, NC 27613, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

286.2% 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

286.2%

Payback Period Days

127

Return on Investment

286.2%

Annual Revenue

$76,219

AirDNA projects $282/night at 64% occupancy ($65,919).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,826

Annual Expenses

$21,908

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$635

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

Property Manager Fee

$0

property-location

8405 Stoneyard Pl Raleigh, North Carolina, 27613-6925

3 bed • 3 bath • 8 guests • $1,950

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$76,219

Profit (Cash Flow)

$30,911

Payback in 127 days

Cash on Cash Return

286.2%

Annual Revenue

$76,219

AirDNA projects $282/night at 64% occupancy ($65,919).

Occupancy Rate

Avg Daily Rate

Return Metrics

286.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

286.2%

Payback Period Days

127