BNBCalc.com Rental Arbitrage Analysis Report of 1009 Helms Pl, Raleigh, NC 27610, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

41.5% 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

41.5%

Payback Period Days

879

Return on Investment

41.5%

Annual Revenue

$51,689

AirDNA projects $244/night at 58% occupancy ($51,689).

User selected values for this report: 57.99999999999999% occupancy rate, $244 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,510

Annual Expenses

$18,120

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$991

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

Property Manager Fee

$0

property-location

1009 Helms Pl Raleigh, North Carolina, 27610-1118

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$51,689

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

41.5%

Payback Period Days

879