BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1477 Maplewood Dr, Durham, NC 27704

2 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$28,854

Profit (Cash Flow)

-$3,755

Cap Rate

5.1%

Annual Revenue

$28,854

AirDNA projects $100/night at 79% occupancy ($28,854). Airbtics projects $126/night at 65% occupancy ($29,913). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, $100 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,752$29,070$47,937$63,823
Occupancy53%69%77%84%
Nightly Rate$91$109$163$199

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Relaxing Cottage Retreat w/Firepit
$39,828
$119
88%
211$100❌❌❌Y / Y⭐️ 5 (73)
Comfy bungalow (2 BR, 1BA) for any travel need
$38,556
$150
69%
213$75❌❌❌Y / Y⭐️ 5 (59)
DownTown-Pets-NoSteps-Blazing WiFi
$17,114
$92
46%
212$135❌❌✅Y / Y⭐️ 4.9 (212)
Blazing WiFi-No Steps-Pets-DownTown-Super Kitchen-
$16,647
$112
36%
212$135❌❌✅Y / Y⭐️ 4.9 (119)
Immaculate, Stylish & Custom Comfort, Walk to Town
$47,113
$208
61%
232$135❌❌✅Y / Y⭐️ 5 (41)
Cozy Cottage recently renovated - downtown Durham!
$35,655
$187
51%
212$75❌❌✅Y / Y⭐️ 5 (65)
Artsy Charm in a Cheerful Renovated 50s Cottage
$26,682
$162
45%
212$0❌❌✅Y / Y⭐️ 4.9 (292)
Trinity Park Sunlit Home
$60,963
$194
84%
213$120❌❌❌Y / Y⭐️ 5 (40)
Designer Garden Home | Gas Fireplace
$56,254
$216
69%
222$100❌❌❌Y / Y⭐️ 5 (74)
Downtown Luxury/King Beds/ Walk Everywhere
$46,865
$168
72%
222$129❌❌✅Y / Y⭐️ 5 (154)
“Crash” - 1.5 br/1 ba three blocks from Duke
$29,215
$85
91%
214$100❌❌✅Y / Y⭐️ 5 (36)
New build, 2 blocks to Duke + cafes
$52,146
$191
73%
223$110❌❌❌Y / Y⭐️ 5 (50)
★Cool Crib ★ King Bed ★ Long Term Stays ★ Duke★
$15,898
$74
52%
211$80❌❌❌Y / Y⭐️ 4.7 (77)
Cozy Durham Home Near Universities!
$34,318
$159
53%
222$145❌❌❌Y / Y⭐️ 4.9 (22)
Trinity Park| New Build |2BR Ensuite Comfort
$45,928
$168
72%
231$95❌❌❌Y / Y⭐️ 5 (40)
2 bed Apt near Boxcar / Motorco / Central Park
$17,273
$95
46%
212$65❌❌❌Y / Y⭐️ 4.8 (49)
Le Taureau Ville - Modernized Bungalow 1mi from DT
$17,039
$109
40%
222$165❌❌✅Y / Y⭐️ 4.5 (76)
2 bedroom 1 bathroom walking distance to Duke.
$23,026
$87
70%
214$75❌❌❌Y / Y⭐️ 5 (45)
Buchanan 2BR @ Duke East Campus
$46,657
$221
56%
211$125❌❌✅Y / Y⭐️ 4.5 (22)
Reclaimed Beauty in Downtown's Cleveland-Holloway
$34,061
$91
95%
212$101❌❌✅Y / Y⭐️ 5 (277)
Robin's Nest: 2BR at Duke Regional
$23,735
$96
55%
211$125❌❌❌Y / Y⭐️ 5 (8)
Fenced-DownTown-Blazing Wifi-Clean
$21,475
$100
53%
212$135❌❌✅Y / Y⭐️ 4.9 (167)
"Annie" - 2.5 blocks to Duke!
$46,097
$151
82%
214$100❌❌✅Y / Y⭐️ 4.9 (49)
Recently Renovated Chic Durham Farmhouse
$19,507
$58
84%
211$67❌❌✅Y / Y⭐️ 4.5 (186)
Cozy home 2mi from DPAC & Duke Hospital!
$36,838
$130
76%
212$75❌❌✅Y / Y⭐️ 5 (142)
Pretty Vacant 2BRLoft above Killer Queen Wine Bar
$59,162
$200
77%
221$90❌❌❌Y / Y⭐️ 5 (68)
DUKE UNIV, DUKE & VA HOSP, GREAT RSTRNT’S APT- #1
$19,934
$83
62%
211$100❌❌❌Y / Y⭐️ 4.9 (169)
10 min to DT Durham, cozy and newly renovated!
$34,203
$199
44%
221$98❌❌✅Y / Y⭐️ 4.9 (22)
2BR Durham/West End House with Spare Room
$28,795
$101
74%
213$120❌❌✅Y / Y⭐️ 4.9 (45)
Sure Beats a Hotel -Walk to Duke/Dwntwn- King Bed
$21,953
$84
64%
211$69❌❌❌Y / Y⭐️ 5 (229)
Modern 2BR - Walking Distance From Duke & Downtown
$28,894
$102
72%
211$65✅❌❌Y / Y⭐️ 4.6 (88)
100 Year-Old Historic Brick 2BR Loft High Ceiling4
$30,733
$99
78%
221$98✅❌✅Y / Y⭐️ 4.8 (351)
100 Year-Old Historic Brick 2BR Loft High Ceiling6
$30,982
$112
71%
221$98✅❌✅Y / Y⭐️ 4.8 (196)
100 Year-Old Historic Brick 2BR Loft High Ceiling5
$24,340
$87
67%
211$98✅❌✅Y / Y⭐️ 4.7 (196)
★Prime Pad ★King Bed ★ Duke ★ Long Term Stays ★
$18,726
$79
60%
211$80❌❌❌Y / Y⭐️ 4.8 (53)
100 Year-Old Historic Brick 2BR Loft |Large Patio2
$32,914
$95
90%
221$98✅❌✅Y / Y⭐️ 4.7 (139)
100 Year Old Historic Brick 2BR Loft High Ceiling3
$23,720
$74
82%
221$98✅❌✅Y / Y⭐️ 4.6 (123)
Restful 2BR Suite, Close to Duke
$26,170
$130
55%
211$0❌❌❌Y / Y⭐️ 4.8 (115)
100 Year-Old Historic Brick 2BR Loft High Ceiling7
$28,368
$91
79%
221$98✅❌✅Y / Y⭐️ 4.7 (299)
Beautiful ranch home minutes from Downtown Durham!
$15,135
$110
37%
222$100❌❌❌Y / Y⭐️ 4.8 (27)

Return Metrics

-6.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,754-$7,509-$11,263-$15,018-$18,772-$37,545-$112,637
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,210$4,557$7,048$9,693$12,502$29,365$180,000
Down Payment$45,000$45,000$45,000$45,000$45,000$45,000$45,000
Property Appreciation$6,750$13,702$20,863$28,239$35,836$77,381$321,134
Total Return$50,205$55,750$61,648$67,915$74,565$114,201$433,496

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.47%

Cap Rate

5.07%

Return on Investment

8.97%

property-location

1477 Maplewood Dr Durham, NC, 27704

2 bed • 1 bath • 6 guests

Est. $1,079/mo

Agent

This property is for sale!

Contact Agent

-15

Airbnb Investor Score

-$3,754

Annual Profit

5.1%

Cap Rate

-6.5%

Cash on Cash

$28,854

Annual Revenue

BNBCalc predicts this property will get $126 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 21% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$31,822

Avg annual revenue

65%

Avg occupancy rate

$126

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

$45k

$60k

Sign up to see the data on 40 all comparables

-$3,755

Profit

Revenue

$28,854

Operating Expenses

$17,431

Operating Income

$11,423

Mortgage & Taxes

$15,178

Profit (Cash Flow)

-$3,755

$58,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$6,250

Closing Costs

$6,750

Total

$58,000

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.47%

Cap Rate

5.07%

Profit (Cummulative)

-$3,755

$2,210

$6,250

$6,750

$0

Total Gain

$5,206

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

$10,679

Deductible property tax

$2,228

Your total deduction

$26,907

Your adjusted annual income

$150,000 - $26,907 = $123,093


Taxes on $123,093 (30%)

$36,928

Your old tax bill

$45,000

Your new tax bill

$36,928


Estimated tax savings

$8,072

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: -