BNBCalc.com Rental Arbitrage Analysis Report of 6023 Neuse Wood Dr, Raleigh, NC 27616, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

68.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

68.55%

Payback Period Days

532

Return on Investment

68.55%

Annual Revenue

$49,757

AirDNA projects $239/night at 57% occupancy ($49,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,539

Annual Expenses

$18,468

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$975

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

Property Manager Fee

$0

property-location

6023 Neuse Wood Dr Raleigh, North Carolina, 27616-6630

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$49,757

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

68.55%

Payback Period Days

532