BNBCalc Short Term Rental Investment Analysis 1424 Springbrook Dr, Rocky Mount, NC 27801

3 bed • 2 bath • 9 guests • $147,400

BNB

Calc

Annual Revenue

$33,968

Profit (Cash Flow)

$5,929

Cap Rate

10.8%

Annual Revenue

$33,968

AirDNA projects $145/night at 55% occupancy ($29,128). Airbtics projects $150/night at 62% occupancy ($33,967). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,921	$32,408	$51,618	$75,833
Occupancy	51%	63%	77%	88%
Nightly Rate	$114	$136	$178	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stella-3Bedroom House 2Blocks to Rocky Mount Mills	$31,568	$244	34%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
The Georgia Stewart House …Fun and Fabulous….	$40,055	$228	48%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Bertha-Home 5 min to Event center and SportComplex	$26,790	$186	38%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (33)
Great for Family Retreats or Team Tournament Stays	$20,958	$207	26%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Wonderful - City Centered Private NEW Home	$27,050	$115	58%	3	2	2	$115	❌	❌	❌	Y / N	⭐️ 4.9 (82)
Modern Home In PRIME location - King Bed/ Spacious	$23,704	$87	65%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (166)
Modern Retreat - Super Cozy	$23,157	$112	52%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Spacious beautiful home.	$36,189	$106	90%	3	2	3	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Ultimate Luxury 3 Bedroom In The Heart Of City	$26,917	$116	56%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Modern & Cozy Home Mins to everything	$26,006	$95	71%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (228)
Charming 3 Bedroom Home In The Heart Of Rocky Mt	$51,228	$215	62%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (258)
The Stowe Away 2	$43,130	$148	77%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (141)
Wind Chime Haven	$18,962	$135	37%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (258)
Quaint Historic Bungalow in the Heart of Nashville	$27,243	$176	41%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Charming, spacious and updated 3 bedroom bungalow	$28,168	$86	83%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Quiet retreat in the city	$14,045	$129	26%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Treetop Paradise: Pool, volleyball, movie room	$77,544	$388	54%	3	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (85)
The Byrd Nest	$35,172	$117	77%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Modern Cottage - City Center	$21,969	$80	63%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Welcome to Southern Exposure- Nashville NC	$35,583	$148	64%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (50)
Historic: BareFoot-Riley Home Near Barton College	$34,818	$151	63%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (152)
Brand new gorgeous home in the heart of Wilson	$36,952	$111	88%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (91)
Private 3BR mobile home w/ large backyard.	$17,255	$120	38%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Zuri’s Cozy Chateau	$37,104	$137	74%	3	3	7	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
Cam-n-Lo’s Place: homey, spacious and convenient!	$54,256	$151	96%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Farm Stay: on a Hundred Acre Farm	$40,934	$135	81%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (32)
Modern High End Rental	$41,060	$142	79%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
1940s Cottage Farmhouse N/I-64!	$27,231	$120	62%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Modern Oasis: Your Home Away from Home	$31,851	$105	81%	3	2	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (27)
Althea-3 bedroom 2 bath house	$41,988	$185	62%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sedgefield Landing - Spacious and Cozy	$32,352	$95	89%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cheery and bright! Pet friendly!	$39,984	$115	95%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Fun Home Away From Home w/Pool	$50,003	$253	54%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
It’s a Family Affair	$35,938	$151	64%	3	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
There’s no place like home- newly renovated	$40,992	$175	64%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (21)
Nashville Country Home	$27,816	$203	33%	3	2	22	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Dream Stays in Wilson	$32,103	$147	53%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Renovated, Comfortable and Convenient Experience	$33,503	$250	32%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Private 3 BR 2BA on 3Acres #NamasteHereYall	$12,454	$40	83%	3	2	29	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cheerful 3 bedroom home located NEAR HWY-64/HWY-95	$37,200	$132	77%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (95)

Return Metrics

13.98% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,928	$11,857	$17,786	$23,715	$29,643	$59,287	$177,862
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$117,920	$117,920	$117,920	$117,920	$117,920	$117,920	$117,920
Down Payment	$29,480	$29,480	$29,480	$29,480	$29,480	$29,480	$29,480
Property Appreciation	$4,422	$8,976	$13,667	$18,499	$23,476	$50,693	$210,378
Total Return	$157,750	$168,234	$178,854	$189,615	$200,520	$257,380	$535,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.98%

Cap Rate

10.76%

Return on Investment

27.82%

1424 Springbrook Dr Rocky Mount, NC, 27801

3 bed • 2 bath • 9 guests

Purchase Price

Est. $707/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,928

Annual Profit

10.8%

Cap Rate

14.0%

Cash on Cash

$33,968

Annual Revenue

BNBCalc predicts this property will get $150 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$33,530

Avg annual revenue

62%

Avg occupancy rate

$150

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

$35k

$55k

$80k

$5,929

Profit

Revenue

$33,968

Operating Expenses

$18,096

Operating Income

$15,872

Mortgage & Taxes

$9,943

Profit (Cash Flow)

$5,929

$42,402

Cash Investment

Down Payment

$29,480

Renos & Furnishing

$8,500

Closing Costs

$4,422

Total

$42,402

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.98%

Cap Rate

10.76%

Return on Investment

27.82%

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

$6,996

Deductible property tax

$1,459

Your total deduction

$9,847

Your adjusted annual income

$150,000 - $9,847 = $140,153

Taxes on $140,153 (30%)

$42,046

Your old tax bill

$45,000

Your new tax bill

$42,046

Estimated tax savings

$2,954

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: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -