BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

147.81%

Payback Period Days

247

Return on Investment

147.81%

property-location

901 Rosehill Ave Durham, North Carolina, 27705-4066

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide


Laws


Market Data

$44,728

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

147.81%

Payback Period Days

247