BNBCalc Short Term Rental Investment Analysis 1306 N Respess St, Washington, NC 27889

3 bed • 2 bath • 9 guests • $224,950

BNB

Calc

Annual Revenue

$48,475

Profit (Cash Flow)

$13,319

Cap Rate

12.7%

Annual Revenue

$48,475

AirDNA projects $158/night at 55% occupancy ($31,739). Airbtics projects $237/night at 56% occupancy ($48,475). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,148	$38,047	$81,746	$125,413
Occupancy	43%	52%	72%	78%
Nightly Rate	$155	$194	$303	$428

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous North Carolina Retreat w/ Fire Pit!	$128,600	$496	68%	3	3	2	$196	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Vacation Retreat - 3-Bedroom/Den waterfront home.	$55,164	$314	48%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
The River Club II	$73,252	$300	62%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (21)
The Little Bonner St. House in Historic Downtown	$54,939	$192	77%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (71)
The Baker House on E. 4th w/ 2 Living Rooms	$43,119	$166	69%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (26)
Vintage Riverfront Cottage	$36,964	$197	49%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Play & Stay: 12th St Bungalow	$62,168	$298	57%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (27)
Romantic Washington Located on the Pamlico River	$61,637	$452	36%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
East Carolina Cabin 20 Acres	$60,612	$168	95%	3	3	7	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Waterfront home on the Pamlico	$25,637	$229	29%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Historic East 2nd Street Home	$59,395	$187	84%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (49)
The River Club	$37,263	$204	44%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Mrs Jackson’s Chateau	$23,986	$127	48%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Classic 1940's Cottage on Pamlico River	$50,871	$192	69%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
Stunning 3 bedroom home in the historic district!	$78,003	$288	74%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Home just outside of Washington	$40,077	$150	73%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Downtown Historic Waterfront 3BR Home	$52,426	$427	31%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Harborview Cottage at the WYCC	$25,254	$150	46%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (56)
Experience a Farm House on 30 acres	$125,525	$353	96%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (35)
Pamlico Paradise	$53,507	$347	41%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Creek Life at its Best ~ Cozy 3 bedroom cottage	$52,477	$193	74%	3	3	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (33)
Home away from Home	$34,744	$184	48%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
The Pirate Place: family friendly, waterfront home	$29,686	$151	52%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Cozy North Carolina Retreat Near Fishing & Boating	$30,553	$87	74%	3	2	2	$269	❌	❌	❌	Y / N	⭐️ 5 (5)
Relax, Renew, Refresh: Pamlico River Living	$35,479	$190	47%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (72)
Bonner Bungalow: Downtown Escape Near the Water	$29,806	$258	31%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Home on the golf course (Greenville) Travel Nurses	$21,089	$86	67%	3	2	21	$120	❌	❌	❌	Y / Y	⭐️ 5 (8)
La Pradera Country Home Near Washington	$29,704	$110	69%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (126)
Historic Bath, Cheerful 3 Bedroom River Cottage	$30,944	$157	51%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Gallagher c.1903 Riverfront 3 bed, 2 bath on Main	$142,740	$500	78%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (1)
Waterfront home	$24,345	$350	19%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Entire Townhouse, Travel Nurses, Kid Friendly!	$13,234	$100	33%	3	3	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Pamlico River Vacation Rental w/ Game Room	$88,002	$439	53%	3	3	2	$171	❌	❌	✅	Y / Y	⭐️ 5 (8)
Beautiful Home on the Golf Course (Greenville)	$34,938	$111	86%	3	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
NEW 3 bedroom cottage steps from the Pamlico	$25,631	$200	34%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (64)
PIPSHAK on the Pamlico River	$28,401	$288	25%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (63)
Creekside Cabinairbnb.com/h/creeksidecabin	$41,101	$150	72%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (15)
Bath’s King House	$35,317	$196	44%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Cabin on the Creek with Private Swimming Pool/Pier	$48,034	$350	37%	3	3	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (25)
Vintage Cottage with Amazing Riverfront Views	$51,728	$174	64%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (29)

Return Metrics

22.11% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,318	$26,637	$39,956	$53,275	$66,594	$133,189	$399,569
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$179,960	$179,960	$179,960	$179,960	$179,960	$179,960	$179,960
Down Payment	$44,990	$44,990	$44,990	$44,990	$44,990	$44,990	$44,990
Property Appreciation	$6,748	$13,699	$20,858	$28,233	$35,828	$77,363	$321,062
Total Return	$245,017	$265,287	$285,765	$306,459	$327,373	$435,503	$945,582

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.11%

Cap Rate

12.66%

Return on Investment

36.98%

1306 N Respess St Washington, NC, 27889

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,079/mo

This property is for sale!

Contact Agent

130

Airbnb Investor Score

$13,318

Annual Profit

12.7%

Cap Rate

22.1%

Cash on Cash

$48,475

Annual Revenue

BNBCalc predicts this property will get $237 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$49,408

Avg annual revenue

56%

Avg occupancy rate

$237

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

$10k

$55k

$100k

$145k

$13,319

Profit

Revenue

$48,475

Operating Expenses

$19,982

Operating Income

$28,493

Mortgage & Taxes

$15,174

Profit (Cash Flow)

$13,319

$60,239

Cash Investment

Down Payment

$44,990

Renos & Furnishing

$8,500

Closing Costs

$6,749

Total

$60,239

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.11%

Cap Rate

12.66%

Return on Investment

36.98%

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

$10,676

Deductible property tax

$2,227

Your total deduction

$10,139

Your adjusted annual income

$150,000 - $10,139 = $139,861

Taxes on $139,861 (30%)

$41,958

Your old tax bill

$45,000

Your new tax bill

$41,958

Estimated tax savings

$3,042

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -