BNBCalc.com Rental Arbitrage Analysis Report of 147 Gainswood Dr, Mooresville, NC 28117, USA

3 bed • 2 bath • 8 guests • $4,500

BNB

Calc

Return Metrics

-56.42% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-56.42%

Payback Period Days

0

Return on Investment

-56.42%

Annual Revenue

$67,366

AirDNA projects $348/night at 53% occupancy ($67,365).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,730

Annual Expenses

$20,758

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,121

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$561

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

147 Gainswood Dr Mooresville, North Carolina, 28117-9273

3 bed • 2 bath • 8 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

$67,366

Profit (Cash Flow)

-$7,392

No payback period

Cash on Cash Return

-56.4%

Annual Revenue

$67,366

AirDNA projects $348/night at 53% occupancy ($67,366)

Occupancy Rate

Avg Daily Rate

Return Metrics

-56.42% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.42%

Payback Period Days

0