BNBCalc.com Rental Arbitrage Analysis Report of 1503 Lathrop St, Durham, NC 27703, USA

2 bed • 2 bath • 4 guests • $1,200

BNB

Calc

Return Metrics

-47.58% 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

-47.58%

Payback Period Days

0

Return on Investment

-47.58%

Annual Revenue

$26,078

AirDNA projects $119/night at 60% occupancy ($26,078).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,283

Annual Expenses

$15,390

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$777

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$217

Management & Platform Fees

$65

Platform Fee (i.e. Airbnb)

$65

Property Manager Fee

$0

1503 Lathrop St Durham, North Carolina, 27703-2133

2 bed • 2 bath • 4 guests • $1,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$26,078

Profit (Cash Flow)

-$3,712

No payback period

Cash on Cash Return

-47.6%

Annual Revenue

$26,078

AirDNA projects $119/night at 60% occupancy ($26,078)

Occupancy Rate

Avg Daily Rate

Return Metrics

-47.58% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-47.58%

Payback Period Days

0