BNBCalc Short Term Rental Rental Arbitrage Analysis 1110 Villa Green Ct, Raleigh, NC, 27612

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$47,810

Profit (Cash Flow)

$7,875

Cash on Cash Return

89.0%

Annual Revenue

$47,810

AirDNA projects $173/night at 59% occupancy ($37,280). Airbtics projects $208/night at 62% occupancy ($47,101). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,781	$46,345	$67,442	$94,618
Occupancy	49%	62%	77%	87%
Nightly Rate	$167	$198	$233	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hot Tub Season! Beautiful Home! Relax and Enjoy!	$49,515	$195	67%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (84)
Private, Desirable, Convenient North Raleigh Home!	$42,260	$146	76%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (183)
Mid-Town Raleigh Living	$54,312	$145	98%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (108)
Stylish & Comfy North Hills Getaway!	$62,405	$227	73%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (53)
North Hills Nest	$52,707	$181	76%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Charming & Cozy Midtown Ranch Home	$32,785	$118	72%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (168)
3 Bedroom house in N. Raleigh	$40,349	$121	86%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Relaxing Raleigh Retreat w/HEATED POOL & Hot tub	$97,808	$299	88%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (82)
3 BD House - Private Yard - Music Festival Access	$32,017	$148	55%	3	2	1	$259	❌	❌	❌	Y / Y	⭐️ 5 (36)
Renovated N Raleigh home w firepit wifi & king bed	$51,785	$226	60%	3	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
North Raleigh Home w/ Garden Yard Oasis	$57,348	$199	77%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (22)
Great townhome near N. Hills with community pool	$62,898	$261	65%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Revere Ranch - 1/2 mile from North Hills!	$45,058	$225	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Baileywick House	$45,817	$142	87%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cute home w firepit & king bed -starts at $3.5k/m	$46,595	$212	59%	3	2	7	$159	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Spacious 3 Levels on Dixon \| King Main \| Walkable	$46,804	$172	74%	3	3	2	$10	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Escape to Blue Wilderness: A Stylish Townhouse	$51,825	$194	71%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (56)
North Raleigh Vacation Rental ~ 8 Mi to Downtown!	$43,960	$285	40%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (2)
North Hills home near Six Forks Rd!	$33,882	$202	42%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Recently Renovated Raleigh Retreat w/ Patio!	$54,960	$288	49%	3	3	2	$202	❌	❌	✅	Y / Y	⭐️ 5 (26)
Lafayette Village 3+BR whole house	$40,578	$205	52%	3	3	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (26)
The Southern Colonial	$67,690	$190	96%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Hot Tub \| Game Space \| Fenced In Yard	$57,996	$277	54%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Midtown Pool Retreat (ID:301)	$41,231	$300	35%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (34)
Heart of North Hills in Raleigh-walk to everything	$63,312	$252	68%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Spacious Retreat\| 10 Min to DT Raleigh	$25,285	$167	37%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Relax by the Creek! Relocation or Vacation	$54,732	$255	55%	3	3	2	$170	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Game Room, Theater Room & Fenced In Yard!	$47,443	$202	59%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Northclift @ Six Forks	$54,168	$185	80%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (10)
Glamorous stay! 3 bd, 2 bth* near NORTH HILLS mall	$20,173	$128	40%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.7 (151)
Walkable to North Hills Shopping Center	$75,152	$227	87%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
3BR Kid Friendly Fenced in Swingset	$36,600	$200	50%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Raleigh Retreat near North Hills	$34,858	$192	48%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Optimist Abode: Modern Raleigh home.	$50,422	$168	82%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (98)
Fun and cozy family home	$54,228	$150	98%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Raleigh Home 28+ Day Stay in Style and Comfort	$54,131	$170	87%	3	2	28	$285	❌	❌	❌	Y / Y	⭐️ 5 (1)
Oasis in North Hills	$25,994	$134	51%	3	3	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

88.98% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,875	$15,750	$23,625	$31,500	$39,375	$78,750	$236,252
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	$7,875	$15,750	$23,625	$31,500	$39,375	$78,750	$236,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.98%

Payback Period Days

410

Return on Investment

88.98%

1110 Villa Green Ct Raleigh, North Carolina, 27612

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$47,810

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 59% occupancy.Projected nightly rate is $208/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

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

$47,237

Avg annual revenue

62%

Avg occupancy rate

$208

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

$20k

$45k

$70k

$100k

$7,875

Profit

Revenue

$47,810

Operating Expenses

$18,215

Operating Income

$29,595

Net Effective Rent

$21,720

Profit (Cash Flow)

$7,875

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

88.98%

Payback Period Days

410