BNBCalc.com Rental Arbitrage Analysis Report of 523 Denhoff Dr, Cary, NC 27519, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

142.35% 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

142.35%

Payback Period Days

256

Return on Investment

142.35%

Annual Revenue

$52,833

AirDNA projects $263/night at 55% occupancy ($52,832).

User selected values for this report: 55.00000000000001% occupancy rate, $263 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,522

Annual Expenses

$18,268

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,000

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

property-location

523 Denhoff Dr Cary, North Carolina, 27519-6986

3 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$52,833

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

142.35%

Payback Period Days

256