BNBCalc.com Rental Arbitrage Analysis Report of 4230 United St, Greensboro, NC 27407, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

55.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.3%

Payback Period Days

660

Return on Investment

55.3%

Annual Revenue

$32,258

AirDNA projects $138/night at 64% occupancy ($32,258).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,349

Annual Expenses

$16,194

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$829

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$269

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

Property Manager Fee

4230 United St Greensboro, North Carolina, 27407

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,258

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

55.3%

Payback Period Days

660