BNBCalc Short Term Rental Investment Analysis 121 Comfort Rd, Richlands, NC 28574

3 bed • 2 bath • 9 guests • $290,000

BNB

Calc

Annual Revenue

$24,362

Profit (Cash Flow)

-$12,048

Cap Rate

2.6%

Annual Revenue

$24,362

AirDNA projects $145/night at 46% occupancy ($24,361). Airbtics projects $132/night at 59% occupancy ($28,445). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 46% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,588	$29,529	$41,013	$52,676
Occupancy	50%	57%	70%	80%
Nightly Rate	$109	$131	$149	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
✨MODERN 3 BEDROOM W/ PLENTY AMENITIES TO ENJOY!✨	$53,869	$197	70%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
✨BE OUR GUEST && RELAX! MINUTES TO THE AIRPORT!✨	$28,445	$142	48%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Close to everything, home away from home.	$30,869	$91	88%	3	2	1	$39	❌	❌	✅	Y / Y	⭐️ 4.7 (149)
Patriotic Home in the Heart of Jacksonville	$27,049	$120	51%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Riverwalk Downtown Jacksonville NC	$22,002	$134	39%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Horse Ranch Getaway	$28,023	$133	53%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
C&E Home & Suites. Dog friendly, close to Lejeune.	$21,748	$100	55%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (64)
A cozy house	$25,587	$122	53%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
2Mins 2Base Clean&Cozy Sleeps6 Near Beaches	$24,169	$127	47%	3	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (76)
The Foxberry Place (1 King suite and 2 Queens)	$31,491	$132	62%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
Spacious 3 BR home with King suite	$30,723	$130	59%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Cheerful 3 bedroom townhome	$29,704	$127	60%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
A House Where Families Laugh, Cry and Just Be!!!	$32,238	$150	54%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Cheerful 3 bedroom house	$30,970	$106	71%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Relaxing Vintage Country Home	$30,371	$89	82%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
The Best Getaway Friends & Family Hangout!	$38,403	$171	58%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (219)
Convenient & Cozy Home by Military Bases	$17,745	$102	43%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Casa Azul Cozy 3-bedroom home w/ huge backyard!	$21,269	$149	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Spacious house with 3 bedrooms	$34,145	$154	56%	3	3	3	$145	❌	❌	✅	Y / Y	⭐️ 4.3 (12)
Beautiful Private Home and Patio	$26,105	$117	55%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Green House-Peaceful 3 bd, 2 ba in Cul-de-sac	$26,432	$114	57%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (37)
Country Comfort	$31,977	$136	62%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Relax with the whole family ~ 6 minutes to base	$28,190	$97	74%	3	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Hidden Gem! The city’s Exclusive Secluded Getaway!	$37,031	$166	57%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (115)
Happy 3-Bedroom in a family friendly neighborhood	$41,602	$168	64%	3	3	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (25)
Spacious house on a quiet country road	$30,694	$145	56%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (43)
✨HOME FOR 6 WITH COZY OUTDOOR SPACE !✨	$23,522	$163	36%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
Elegant & Modern Near Camp Lejeune & Beaches!	$34,035	$165	50%	3	3	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
3 beds 2 baths near bases and beach JX NC	$31,863	$131	62%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Jacksonville Home in the Perfect Location	$29,817	$97	80%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (77)
✨BEAUTIFUL HOME WITH A FAMILY DEDICATED BACKYARD✨	$36,841	$182	52%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Homey cottage minutes from base gates	$19,098	$106	44%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
In the heart of Jacksonville, NC	$32,372	$120	63%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Your Home away from Home	$32,840	$104	84%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (85)
Southern Charm	$38,969	$134	73%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (54)
Semper Cozy Retreat	$34,502	$105	84%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
Bonnie on Clyde	$43,869	$149	78%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Beautiful 3BR and 2 full bath Downtown Home!!	$32,484	$110	71%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (61)
Hawk's Nest in the Country	$26,425	$140	48%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
The Absolute Best Near Camp Lejeune & Beaches!!!!	$33,243	$176	47%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (355)

Return Metrics

-16.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,047	-$24,095	-$36,143	-$48,190	-$60,238	-$120,477	-$361,432
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$286,652	$283,565	$280,747	$278,206	$275,950	$269,258	$342,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.02%

Cap Rate

2.59%

Return on Investment

-0.66%

121 Comfort Rd Richlands, NC, 28574

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,391/mo

This property is for sale!

Contact Agent

-63

Airbnb Investor Score

-$12,047

Annual Profit

2.6%

Cap Rate

-16.0%

Cash on Cash

$24,362

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $145/night at 46% occupancy.Projected nightly rate is $132/night at 59% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$30,768

Avg annual revenue

59%

Avg occupancy rate

$132

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

$30k

$40k

$55k

-$12,048

Profit

Revenue

$24,362

Operating Expenses

$16,847

Operating Income

$7,515

Mortgage & Taxes

$19,562

Profit (Cash Flow)

-$12,048

$75,200

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$8,500

Closing Costs

$8,700

Total

$75,200

DSCR Ratio

Weak

0.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.02%

Cap Rate

2.59%

Return on Investment

-0.66%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,764

Deductible property tax

$2,871

Your total deduction

$41,951

Your adjusted annual income

$150,000 - $41,951 = $108,049

Taxes on $108,049 (30%)

$32,415

Your old tax bill

$45,000

Your new tax bill

$32,415

Estimated tax savings

$12,585

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -