BNBCalc.com Rental Arbitrage Analysis Report of 1104 E Rock Spring Rd

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Return Metrics

54.82% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.82%

Payback Period Days

666

Return on Investment

54.82%

Annual Revenue

$48,388

AirDNA projects $276/night at 48% occupancy ($48,387). Airbtics projects $230/night at 54% occupancy ($45,363). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$22,028	$43,436	$66,040	$97,132
Occupancy	42%	56%	69%	74%
Nightly Rate	$137	$204	$254	$348

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Perfectly located home!	$44,520	$149	80%	4	4	9	2	$74	❌	❌	❌	N / Y	⭐️ 4.9 (31)	Profile
B The Winterville House	$41,317	$212	49%	5	2	9	1	$200	❌	❌	✅	N / Y	⭐️ 4.9 (24)	Profile
C Greenville classic house	$38,004	$182	53%	4	3	8	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (111)	Profile
D Arcade Adventure! 6-BR Stay near Football Stadium	$70,586	$410	44%	6	3	12	1	$285	✅	❌	✅	N / Y	⭐️ 5 (30)	Profile
E Restored Historic Home Close to ECU and Uptown	$38,972	$259	39%	5	3	14	2	$200	❌	❌	✅	N / Y	⭐️ 4.5 (61)	Profile

Operating Expenses

Monthly Expenses

$1,524

Annual Expenses

$18,290

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$963

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

1104 E Rock Spring Rd Greenville, North Carolina, 27858

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,921

Zestimate

$48,388

Annual Revenue

BNBCalc predicts this property will get $230 per night with 54% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

27 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

54.82%

Payback Period Days

666