BNBCalc.com Rental Arbitrage Analysis Report of 108 S 9th St, Wilmington, NC 28401, USA

3 bed • 2.5 bath • 8 guests • $2,600

BNB

Calc

Return Metrics

35.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

35.56%

Payback Period Days

1026

Return on Investment

35.56%

Annual Revenue

$50,900

AirDNA projects $268/night at 52% occupancy ($50,900).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,187

Annual Expenses

$14,250

Utilities

$370

Internet + TV

$100

Water/Sewer

$150

Garbage

$0

Electric

$120

Gas

$0

Other

$0

Maintenance

$690

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$100

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$530

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

Property Manager Fee

$0

108 S 9th St Wilmington, North Carolina, 28401-4711

3 bed • 2.5 bath • 8 guests • $2,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Andrew Gillespie

REALTOR®

Edit my contact card

Annual Revenue

$50,900

Profit (Cash Flow)

$5,451

Payback in 1026 days

Cash on Cash Return

35.6%

Annual Revenue

$50,900

AirDNA projects $268/night at 52% occupancy ($50,900)

Occupancy Rate

Avg Daily Rate

Return Metrics

35.56% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.56%

Payback Period Days

1026