BNBCalc Short Term Rental Investment Analysis 208 Curlew Dr, Chapel Hill, NC 27517

3 bed • 3 bath • 9 guests • $1,249,000

BNB

Calc

Annual Revenue

$44,574

Profit (Cash Flow)

-$59,154

Cap Rate

2.0%

Annual Revenue

$44,574

AirDNA projects $226/night at 54% occupancy ($44,574). Airbtics projects $158/night at 61% occupancy ($35,202). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,793	$34,905	$53,415	$72,362
Occupancy	46%	62%	80%	84%
Nightly Rate	$124	$146	$175	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy & Convenient to Everything	$30,772	$158	52%	3	3	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (52)
Charming home betw. Duke & UNC with wooded trails	$32,632	$105	81%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
Peaceful, townhome in Hope Valley Farms	$25,236	$124	50%	3	3	2	$159	✅	❌	❌	Y / N	⭐️ 4.7 (18)
Duke 10 Min Away! 3 Bedroom	$55,053	$248	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Game Room \| RDU Airport \| Shopping \| Duke \| UNC	$36,771	$147	65%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (103)
3 Bed Stylish, Bright, Peaceful South Durham Home	$44,491	$142	83%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Pristine 3 Bedroom Townhome - minutes to UNC	$53,440	$177	80%	3	3	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (87)
Spacious 3 Bed Room House in RTP	$23,719	$164	38%	3	4	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (237)
Charming up-dated cottage, heart of Carrboro	$39,008	$122	84%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Brand new home near Durham/Duke	$32,688	$97	84%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
3bd Lake pool access near Duke UNC Southpoint	$34,188	$130	71%	3	3	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (108)
An Urban Retreat in RDU	$35,178	$108	79%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Townhouse in Chapel Hill	$45,270	$251	47%	3	4	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (131)
Chapel Hill Home	$45,196	$227	54%	3	3	5	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Comforts of Home in Chapel Hill - close to UNC	$32,693	$117	74%	3	3	3	$230	✅	❌	❌	Y / Y	⭐️ 5 (32)
New Durham \| 5 min to Duke \| 1m<Dtwn \| FencedYard	$29,520	$104	70%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Comfortable New Build Home - A	$22,577	$170	35%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Premium 3BR \|Healthcare Discount \|Parent Discount	$40,421	$125	84%	3	3	4	$165	❌	❌	✅	Y / Y	⭐️ 5 (38)
Lovely Townhome \| Central Location in Chapel Hill	$45,937	$147	82%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
COZY SUN FILLED HOME / MODERN VILLA NEAR DOWNTOWN	$26,263	$167	40%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy Chic Urban Oasis	$46,171	$145	85%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cheerful Craftsman in the City	$64,582	$210	82%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (29)
Le Maison Faye - East Durham Charmer 3mins from DT	$19,890	$130	36%	3	5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Comfortable New Build Home - B	$36,959	$215	46%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Durham & Chapel Hill Home Base	$58,134	$231	66%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Woodcroft Home near RDU/UNC/Duke	$55,850	$167	90%	3	3	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (25)
Exec Townhome W/ EV Car Charger	$33,768	$127	67%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Cheerful cottage w/ 1st floor BR near UNC and Duke	$58,412	$169	91%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
Modern house in a great area!	$35,373	$195	49%	3	3	2	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Eclectic Home Minutes From Downtown Durham	$49,227	$221	57%	3	1	1	$57	❌	❌	✅	Y / Y	⭐️ 5 (129)
10 mins to Downtown Durham \| Clean & Bright Home	$31,098	$144	55%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Quaint bungalow near Duke and downtown!	$27,387	$88	76%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (78)
Durham Vacation Rental ~ 6 Mi to Downtown!	$27,319	$146	45%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy modern home near Downtown	$34,111	$119	77%	3	3	3	$50	❌	❌	❌	Y / N	⭐️ 4.6 (11)
Stylish living close to RTP, UNC, & Duke!	$28,206	$121	58%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (229)
The Restful Retreat-sleeps 6 Duke UNC Chapel Hill	$27,800	$140	52%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (35)

Return Metrics

-19.98% 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)	-$59,153	-$118,307	-$177,461	-$236,615	-$295,769	-$591,538	-$1,774,616
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$999,200	$999,200	$999,200	$999,200	$999,200	$999,200	$999,200
Down Payment	$249,800	$249,800	$249,800	$249,800	$249,800	$249,800	$249,800
Property Appreciation	$37,470	$76,064	$115,816	$156,760	$198,933	$429,551	$1,782,650
Total Return	$1,227,316	$1,206,756	$1,187,354	$1,169,144	$1,152,163	$1,087,012	$1,257,033

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.98%

Cap Rate

Return on Investment

-3.18%

208 Curlew Dr Chapel Hill, NC, 27517

3 bed • 3 bath • 9 guests

Purchase Price

Est. $5,991/mo

This property is for sale!

Contact Agent

-79

Airbnb Investor Score

-$59,153

Annual Profit

2.0%

Cap Rate

-20.0%

Cash on Cash

$44,574

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 54% occupancy.Projected nightly rate is $158/night at 61% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$35,964

Avg annual revenue

61%

Avg occupancy rate

$158

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

$65k

-$59,154

Profit

Revenue

$44,574

Operating Expenses

$19,475

Operating Income

$25,100

Mortgage & Taxes

$84,254

Profit (Cash Flow)

-$59,154

$296,020

Cash Investment

Down Payment

$249,800

Renos & Furnishing

$8,750

Closing Costs

$37,470

Total

$296,020

DSCR Ratio

Weak

0.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.98%

Cap Rate

Return on Investment

-3.18%

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

$59,279

Deductible property tax

$12,365

Your total deduction

$184,098

Your adjusted annual income

$150,000 - $184,098 = -$34,098

Taxes on -$34,098 (30%)

-$10,229

Your old tax bill

$45,000

Your new tax bill

-$10,229

Estimated tax savings

$55,229

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -