BNBCalc.com Rental Arbitrage Analysis Report of 2000 New River Inlet Rd unit 2201, North Topsail Beach, NC 28460, USA

1 bed • 2 bath • 4 guests • $1,500

BNB

Calc

Return Metrics

444.87% 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

444.87%

Payback Period Days

82

Return on Investment

444.87%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,262

Annual Expenses

$15,139

Utilities

$290

Internet + TV

$0

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$871

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

2000 New River Inlet Rd North Topsail Beach, North Carolina, 28460

1 bed • 2 bath • 4 guests • $1,500

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

$40,257

Profit (Cash Flow)

$7,118

Payback in 82 days

Cash on Cash Return

444.9%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257)

Occupancy Rate

Avg Daily Rate

Return Metrics

444.87% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

444.87%

Payback Period Days

82