1004 Wave Rd Chapel Hill, North Carolina, 27517
2 bed • 1 bath • 6 guests

Inquire about this property
Contact Agent
$5,314
Zestimate
$32,624
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $116/night at 77% occupancy ($32,623.59). Airbtics projects $155/night at 65% occupancy ($36,798).
Top 28% of comparables
Top 78% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$37,908
Avg annual revenue
65%
Avg occupancy rate
$155
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$10,017
Profit
Revenue
$32,624
Operating Expenses
$16,241
Operating Income
$16,383
Net Effective Rent
$26,400
Profit (Cash Flow)
-$10,017
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-157.75%
Payback Period Days
0