BNBCalc Short Term Rental Rental Arbitrage Analysis 901 Rosehill Ave, Durham, NC 27705, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,728

Profit (Cash Flow)

$12,045

Cash on Cash Return

147.8%

Annual Revenue

$44,728

AirDNA projects $157/night at 68% occupancy ($38,993).

BNB Calc projects a 78% occupancy rate, $157 rate per night.

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

Return Metrics

147.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,045	$24,090	$36,135	$48,180	$60,225	$120,451	$361,355
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	$12,045	$24,090	$36,135	$48,180	$60,225	$120,451	$361,355

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

147.81%

Payback Period Days

247

Return on Investment

147.81%

901 Rosehill Ave Durham, North Carolina, 27705-4066

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$44,728

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,045

Profit

Revenue

$44,728

Operating Expenses

$11,095

Operating Income

$33,633

Net Effective Rent

$21,588

Profit (Cash Flow)

$12,045

$8,149

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,899

Total

$8,149

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

147.81%

Payback Period Days

247