BNBCalc Short Term Rental Rental Arbitrage Analysis 1131 Chapanoke Rd

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,817

Profit (Cash Flow)

-$3,669

Cash on Cash Return

-42.7%

Annual Revenue

$46,817

AirDNA projects $221/night at 60% occupancy ($48,431). Airbtics projects $168/night at 58% occupancy ($35,589). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,898	$35,539	$49,468	$71,622
Occupancy	50%	57%	67%	76%
Nightly Rate	$126	$160	$190	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Massive King Suite, TH w/ 4 beds near Downtown	$26,341	$163	39%	3	3	2	$139	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Speakeasy Home w/ Skyline Views: Downtown Raleigh	$35,820	$162	55%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
DT Raleigh Oasis I Hot Tub I Fire Pit \| Games	$39,044	$123	76%	3	1	1	$115	❌	✅	❌	Y / Y	⭐️ 4.8 (197)
Contemporary Raleigh Home ~ 2 Mi to Downtown!	$33,485	$132	59%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Walk Downtown from Modern 3BR with Fenced Backyard	$53,154	$218	63%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (156)
Modern 3 bedroom home convenient to Downtown	$43,604	$259	44%	3	3	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (41)
11 Min Walk Downtown, Modern House, Huge Balcony	$52,302	$242	58%	3	3	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (197)
Fig Hollow-close to NCSU, PNC, Carter Finley, DT!	$29,273	$137	56%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (52)
Charming Brick Ranch, 10 Mins to DT Raleigh	$26,901	$127	52%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (118)
Vibrant + Stylish Modern Home in Heart of Downtown	$50,105	$207	63%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (96)
Silver Modern Pristine Stay: 5 min to Downtown	$38,052	$185	50%	3	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
1920s Bungalow Downtown Raleigh	$34,503	$177	50%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (73)
the NOLIAhouze, Unique & modern. Make memories!	$55,978	$177	84%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (138)
A Place for the Pack! 3 Br. (no cleaning fee!)	$36,040	$229	43%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Gorgeous Fenced in Pet Friendly 3 BDRM DT Raleigh	$26,693	$140	48%	3	1	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
The Raleigh Escape	$35,424	$124	73%	3	3	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
The Artist’s Abode-NC State/ITB/ Dorothea Dix	$42,640	$159	69%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
3 Bedroom House - 10 mins from Downtown Raleigh	$24,100	$93	64%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Renovated 3BR Near Downtown with Fenced Yard	$24,300	$113	53%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (29)
The Pluma: Chic & Cozy near DT	$35,734	$178	50%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bright End Unit Townhome Conveniently Located	$28,174	$156	47%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (58)
11 Min Walk Downtown, Modern House, Huge Balcony	$47,482	$223	57%	3	3	1	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
DTPrivacyKidsFriendlyPetFriendly300MWalkable	$25,641	$96	67%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
DTGem-SelfCheckin-RainShower-300M-Parking-Walkable	$28,382	$102	70%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (110)
Sunny Urban "Farmhouse" Near Downtown Raleigh	$30,669	$114	62%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (119)
Gathering House in Historic Oakwood!	$42,133	$184	59%	3	4	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Rustic Retreat mins from Raleigh	$28,740	$130	58%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (60)
Urban Chicken Farmhouse w Hot Tub	$72,337	$218	88%	3	3	3	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (64)
Modern Raleigh Retreat: 3B/3B, Rooftop, Parking	$33,130	$106	76%	3	3	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (117)
"The Popular Pad" Downtown Raleigh Modern Duplex	$60,709	$244	67%	3	3	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Stylish 3br Home - Heart of Downtown - EV Friendly	$15,803	$50	81%	3	3	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (147)
New~Sleeps10~Fenced~High End~Walk DT~Tesla Model Y	$28,813	$160	46%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Large 2 bedroom flat center of downtown Raleigh	$28,217	$164	45%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Historic Oakwood Home in Downtown Raleigh	$105,507	$480	59%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (73)
Urban Oasis - Mins From Downtown Raleigh	$34,771	$160	54%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Insta Worthy House! Flamingo, Rainbow, Flower Room	$19,545	$89	52%	3	1	2	$169	❌	❌	❌	Y / Y	⭐️ 4.6 (259)
Mid-century home minutes from downtown Raleigh.	$54,538	$245	53%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Cozy Abode - Pet Friendly Home Near NCSU	$22,799	$155	36%	3	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Modern Luxury Retreat - Downtown Raleigh	$31,984	$153	52%	3	3	1	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
3BR Garner Oasis \| Mins from Downtown	$48,390	$179	68%	3	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (38)

Return Metrics

-42.66% 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)	-$3,669	-$7,338	-$11,007	-$14,676	-$18,346	-$36,692	-$110,076
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	-$3,669	-$7,338	-$11,007	-$14,676	-$18,346	-$36,692	-$110,076

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-42.66%

Payback Period Days

Return on Investment

-42.66%

1131 Chapanoke Rd Raleigh, North Carolina, 27603

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,692

Zestimate

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$46,817

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 60% occupancy.Projected nightly rate is $168/night at 58% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$38,955

Avg annual revenue

60%

Avg occupancy rate

$174

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

$45k

$75k

$105k

-$3,669

Profit

Revenue

$46,817

Operating Expenses

$18,086

Operating Income

$28,731

Net Effective Rent

$32,400

Profit (Cash Flow)

-$3,669

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-42.66%

Payback Period Days