BNBCalc.com Rental Arbitrage Analysis Report of 3621 E Jameson Rd, Raleigh, NC, USA

3 bed • 2 bath • 8 guests • $1,850

BNB

Calc

Return Metrics

68.79% 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

68.79%

Payback Period Days

530

Return on Investment

68.79%

Annual Revenue

$42,471

AirDNA projects $228/night at 51% occupancy ($42,470).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,090

Annual Expenses

$13,081

Utilities

$420

Internet + TV

$100

Water/Sewer

$100

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$564

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

3621 E Jameson Rd Raleigh, North Carolina, 27604-3972

3 bed • 2 bath • 8 guests • $1,850

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

$42,471

Profit (Cash Flow)

$7,189

Payback in 530 days

Cash on Cash Return

68.8%

Annual Revenue

$42,471

AirDNA projects $228/night at 51% occupancy ($42,471)

Occupancy Rate

Avg Daily Rate

Return Metrics

68.79% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

68.79%

Payback Period Days

530