BNBCalc.com Rental Arbitrage Analysis Report of 121 Supreme Ct, Statesville, NC 28677, USA

5 bed • 5.5 bath • 10 guests • $4,500

BNB

Calc

Return Metrics

611.92% 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

611.92%

Payback Period Days

59

Return on Investment

611.92%

Annual Revenue

$202,290

AirDNA projects $1007/night at 55% occupancy ($202,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,191

Annual Expenses

$38,298

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,246

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,686

Management & Platform Fees

$506

Platform Fee (i.e. Airbnb)

$506

Property Manager Fee

$0

121 Supreme Ct Statesville, North Carolina, 28677-2035

5 bed • 5.5 bath • 10 guests • $4,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$202,290

Profit (Cash Flow)

$109,993

Payback in 59 days

Cash on Cash Return

611.9%

Annual Revenue

$202,290

AirDNA projects $1,007/night at 55% occupancy ($202,290)

Occupancy Rate

Avg Daily Rate

Return Metrics

611.92% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

611.92%

Payback Period Days

59