BNBCalc.com Rental Arbitrage Analysis Report of 101 Deerfield Trail, Chapel Hill, NC 27516, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

138.81% 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

138.81%

Payback Period Days

263

Return on Investment

138.81%

Annual Revenue

$74,944

AirDNA projects $289/night at 71% occupancy ($74,944).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,412

Annual Expenses

$16,943

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$835

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$625

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

Property Manager Fee

$0

property-location

101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$74,944

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

138.81%

Payback Period Days

263