BNBCalc Short Term Rental Rental Arbitrage Analysis 1100 Lenoxplace Cir, Raleigh, NC, 27603

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$27,481

Profit (Cash Flow)

-$2,492

Cash on Cash Return

-57.3%

Annual Revenue

$27,481

AirDNA projects $114/night at 61% occupancy ($25,399). Airbtics projects $114/night at 66% occupancy ($27,480). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $114 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$18,369	$27,020	$39,635	$55,362
Occupancy	51%	66%	79%	87%
Nightly Rate	$94	$106	$130	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The NODE Prototype - By NOMAD.	$43,413	$251	43%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (100)
10min→Downtown★1Gbit Wifi★Pet Friendly★Netflix/HBO	$21,019	$64	83%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (396)
Private retreat one bedroom on 2nd FL near NCstate	$17,590	$91	50%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 5 (39)
Warehouse District Modern Condo w/ Private Garage	$42,153	$147	73%	1	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (493)
Cozy, Pet Friendly Apartment in Downtown Raleigh!	$20,308	$122	43%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (110)
PLUSH COZY PRIVATE SUITE MINS from DOWNTWN RALEIGH	$30,750	$91	89%	1	1	2	$65	✅	❌	❌	N / Y	⭐️ 5 (88)
A retreat	$25,876	$101	70%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (116)
Revitalized and cozy 1 bedroom.	$26,141	$134	50%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy 1BR/2Bath Home Minutes from Downtown Raleigh	$37,715	$107	94%	1	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (67)
Forest Park cozy private RV, walk to Downtown!	$23,218	$81	76%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (199)
Lakeside Condo near a Greenway	$22,623	$107	57%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (184)
Lakeside Studio near a Greenway	$20,481	$97	56%	1	1	1	$25	❌	❌	❌	N / N	⭐️ 4.5 (67)
1 BR Condo in Cameron Village Pet Friendly	$21,718	$106	52%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (145)
Cozy Village Condo Near Downtown and NC State	$31,445	$102	78%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (125)
Village District Charmer- No Car Required	$28,001	$99	69%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
The Getaway	$21,054	$84	66%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (58)
Cute Private Cottage near Downtown (1)	$29,002	$89	81%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (120)
Charming Guesthouse in Quiet Downtown Neighborhood	$23,191	$85	71%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (328)
Elegant King Bed Apartment In Quiet Neighborhood	$29,872	$97	79%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (348)
Grandma's place	$26,827	$166	43%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (114)
Brand new studio in heart of Raleigh	$27,894	$98	75%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (205)
One bedroom studio suite	$31,110	$85	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (200)
Modern Retreat near Downtown Raleigh	$40,493	$178	60%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (164)
Peaceful and private getaway	$29,379	$96	82%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (76)
Boho-Chic Art Cottage \| Walkable to DT	$23,944	$132	48%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (90)
Walk to Downtown/Historic Gem	$30,978	$96	83%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (128)
Studio Apartment - One Mile from Downtown Raleigh!	$18,303	$96	48%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (209)
Light-filled Flat, Walkable, Downtown Raleigh	$45,337	$143	82%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (121)
Cozy Lux Downtown Suite	$38,883	$166	64%	1	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
1bd Oasis \| Walk to Downtown \| Private Parking	$42,524	$170	65%	1	1.5	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (101)
Sky Deck \| Upscale Penthouse \| Dtwn \| Walk	$24,868	$111	56%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (60)
IndigoBlue \| DownTown Raleigh \| Walkable \| KingBed	$26,396	$112	61%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cozy private dwelling in downtown Raleigh	$26,540	$107	67%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (213)
Raleigh Tiny Shed~Dtwn~Pets	$29,435	$86	87%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.5 (282)
The Garage Oasis~Walkable~Pets~Downtown~Unique!	$19,037	$64	72%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (128)
Retro Raleigh Downtown Flat Unit C~EV Chargers	$27,044	$109	63%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (70)
Private street entrance 1 bedroom near Glenwood!	$20,317	$114	47%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (131)
A short walk with a breeze .	$38,539	$117	90%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (139)
Downtown Creekside Retreat	$17,027	$130	34%	1	1	2	$65	❌	❌	✅	N / N	⭐️ 5 (73)
Cozy Historic Oakwood Duplex	$26,268	$130	51%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (149)

Return Metrics

-57.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,491	-$4,983	-$7,474	-$9,966	-$12,457	-$24,915	-$74,746
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,491	-$4,983	-$7,474	-$9,966	-$12,457	-$24,915	-$74,746

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-57.27%

Payback Period Days

Return on Investment

-57.27%

1100 Lenoxplace Cir Raleigh, North Carolina, 27603

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$27,481

Annual Revenue

BNBCalc predicts this property will get $114 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$28,167

Avg annual revenue

66%

Avg occupancy rate

$114

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$45k

-$2,492

Profit

Revenue

$27,481

Operating Expenses

$15,573

Operating Income

$11,908

Net Effective Rent

$14,400

Profit (Cash Flow)

-$2,492

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-57.27%

Payback Period Days