BNBCalc.com Rental Arbitrage Analysis Report of 4709 Landover Dale Dr, Raleigh, NC 27616, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

108.91% 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

108.91%

Payback Period Days

335

Return on Investment

108.91%

Annual Revenue

$52,537

AirDNA projects $232/night at 62% occupancy ($52,536).

User selected values for this report: 62% occupancy rate, $232 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,519

Annual Expenses

$18,230

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$998

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

property-location

4709 Landover Dale Dr Raleigh, North Carolina, 27616-9016

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$52,537

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

108.91%

Payback Period Days

335