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 2213 Pintail Ct, Greenville, NC, 27834

3 bed • 2 bath • 11 guests • $238,000

BNB

Calc

Annual Revenue

$31,703

Profit (Cash Flow)

-$2,153

Cap Rate

5.8%

Annual Revenue

$31,703

AirDNA projects $179/night at 49% occupancy ($32,035). Airbtics projects $155/night at 56% occupancy ($31,703). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $155 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,975$31,864$46,358$59,366
Occupancy45%60%68%75%
Nightly Rate$122$138$177$205

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
Perfect Private Getaway by ECU
$26,137
$138
45%
321$200❌❌❌Y / Y⭐️ 5 (41)
House close to ECU / ECU Health Hospital w/ garage
$44,424
$149
79%
321$60❌❌✅Y / Y⭐️ 5 (193)
Spacious One level home w/Pond|Weekly Specials
$28,744
$115
59%
321$130❌❌❌Y / Y⭐️ 4.5 (41)
Cozy Retreat in the Heart of Greenville: 3Bed2.5BR
$28,252
$139
51%
32.52$115❌❌❌Y / Y⭐️ 4.5 (21)
VistaPoint
$31,385
$122
62%
32.51$90❌❌❌Y / Y⭐️ 5 (180)
*Stunning Home*Great Location*Near Hospital & ECU*
$39,242
$132
75%
321$125❌❌❌Y / Y⭐️ 5 (105)
Sandee’s Shanty *Great location, King Bed*
$34,841
$148
62%
322$125❌❌❌Y / Y⭐️ 4.5 (51)
Elegant 3BR/3BA Luxury Townhome Near ECU & Vidant
$37,370
$162
62%
32.51$50❌❌❌Y / Y⭐️ 5 (118)
Adorable 3br/2ba W/ Garage 2min walk ECU Health
$36,160
$137
67%
323$150❌❌✅Y / Y⭐️ 4.7 (29)
Humble Abode, Sleeps 5
$30,711
$107
72%
322$100❌❌✅Y / Y⭐️ 4.5 (58)
Greenville City Oasis near ECU and Vidant
$33,306
$182
50%
32.52$0❌❌❌Y / Y⭐️ 5 (114)
Hunter’s Cove stunning home *Minutes from Hospital
$35,754
$187
51%
322$110❌❌❌Y / Y⭐️ 5 (24)
Entire Townhome, Families, Travel Nurses
$29,318
$108
70%
321$60❌❌❌Y / Y⭐️ 5 (90)
Comfy 3 Bedroom 2 Bath Home - Feels like Home!
$32,662
$219
40%
322$135❌❌❌Y / Y⭐️ 5 (58)
Cheerful 3 bedroom ranch with electric fireplaces
$43,132
$176
64%
322$100❌❌✅Y / Y⭐️ 5 (128)
! Luxurious getaway ! Near Hospital
$24,230
$129
46%
32.51$100❌❌✅Y / Y⭐️ 5 (32)
Enchanted Cottage Home: Hosts 9 guests
$24,243
$148
38%
33.52$180❌❌❌Y / Y⭐️ 5 (27)
LuxeVibe
$37,485
$130
74%
321$90❌❌❌Y / Y⭐️ 5 (53)
Ellshaven - Beside ECU Health & Close to ECU
$30,027
$115
69%
322$90❌❌❌Y / Y⭐️ 5 (98)
Spacious & Newly Renovated Home: 3 Bed 2bath
$21,447
$110
47%
322$110❌❌❌Y / Y⭐️ 5 (35)
Prime Spot! Sleek & Spacious Apt: Up to 6 Guests
$20,238
$138
35%
322$115❌❌❌Y / Y⭐️ 5 (31)
The YouTuber House
$28,370
$109
64%
321$125❌❌❌Y / Y⭐️ 5 (25)
Elegant & refreshing home located 5 miles from ECU
$29,133
$204
38%
332$95❌❌❌Y / Y⭐️ 4.9 (61)
Vistara - Near Hospital and ECU
$30,039
$119
64%
321$90❌❌❌Y / Y⭐️ 5 (84)
Mable's Place
$20,047
$122
41%
312$50❌❌❌Y / Y⭐️ 5 (34)
Welcome to Casa Verde, Greenville NC
$37,033
$189
51%
32.51$105❌❌✅Y / Y⭐️ 4.5 (83)
Enchanted Escapes
$26,234
$128
56%
32.51$0❌❌❌Y / Y⭐️ 5 (51)
Perfect Paradise
$29,426
$134
60%
32.51$0❌❌❌Y / Y⭐️ 5 (43)
Charming Boho Getaway: 5 min to ECU
$30,649
$158
53%
322$0❌❌❌Y / Y⭐️ 5 (36)
Cozy 2 bed/ 2 bath home!
$30,067
$89
86%
322$150❌❌❌Y / N⭐️ 5 (23)
Sterling-X 3bed Townhome by Hospital & ECU
$17,410
$67
71%
32.530$180❌❌❌Y / Y⭐️ 4.5 (4)
Rustic Charm Restored
$64,806
$200
88%
323$20❌❌❌Y / N⭐️ 5 (4)
Charming Duplex near ECU Health
$45,688
$140
88%
321$100❌❌✅Y / Y⭐️ 5 (8)
Satterfield, Nice, Comfortable place to be!
$36,839
$165
61%
321$0❌❌❌Y / Y⭐️ 5 (24)
New Home near ECU and ECU Health
$34,115
$239
39%
32.52$0❌❌❌Y / Y⭐️ 5 (6)
Cozy | 2BR | 4 Beds | 1.3 Mi to Convention Center
$29,982
$128
64%
321$0✅❌❌Y / Y⭐️ 5 (51)
Sakura Retreat
$37,830
$152
68%
32.51$0❌❌❌Y / Y⭐️ 5 (19)

Return Metrics

-3.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,152-$4,305-$6,458-$8,611-$10,764-$21,529-$64,588
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$190,400$190,400$190,400$190,400$190,400$190,400$190,400
Down Payment$47,600$47,600$47,600$47,600$47,600$47,600$47,600
Property Appreciation$7,140$14,494$22,069$29,871$37,907$81,852$339,688
Total Return$242,987$248,188$253,610$259,259$265,142$298,322$513,099

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.4%

Cap Rate

5.84%

Return on Investment

11.58%

property-location

2213 Pintail Ct Greenville, North Carolina, 27834

3 bed • 2 bath • 11 guests

Est. $1,142/mo

Agent

Inquire about this property

Contact Agent

$234,600

Zestimate

Greenville

Zoning


Laws

0

Airbnb Investor Score

-$2,152

Annual Profit

5.8%

Cap Rate

-3.4%

Cash on Cash

$31,703

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 49% occupancy.Projected nightly rate is $155/night at 56% occupancy.

Top 56% of comparables

Top 36% 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.

$31,693

Avg annual revenue

56%

Avg occupancy rate

$155

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

-$2,153

Profit

Revenue

$31,703

Operating Expenses

$17,801

Operating Income

$13,902

Mortgage & Taxes

$16,055

Profit (Cash Flow)

-$2,153

$63,240

Cash Investment

Down Payment

$47,600

Renos & Furnishing

$8,500

Closing Costs

$7,140

Total

$63,240

DSCR Ratio

Weak

0.87

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.4%

Cap Rate

5.84%

Profit (Cummulative)

-$2,153

$190,400

$8,500

$7,140

$0

Total Gain

$7,325

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

$11,296

Deductible property tax

$2,356

Your total deduction

$26,904

Your adjusted annual income

$150,000 - $26,904 = $123,096


Taxes on $123,096 (30%)

$36,929

Your old tax bill

$45,000

Your new tax bill

$36,929


Estimated tax savings

$8,071

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:

0.48 sqft

Year built:

2006

Size:

1,243 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Fireplace(s), Electric, Heat Pump

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.48 sqft
  • Building area: 1,243 sqft
  • Garage: No
  • Heating: Fireplace(s), electric, heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central Air
  • View: -
  • Parking: Concrete, Off Street
  • Amenities: Stove/Oven - Electric, Refrigerator, Microwave, Dishwasher
  • Price per square foot: $188

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 067696
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $201,412
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $234,600


Schools

  • Middle School: Farmville Middle School with 4/10 star rating
  • High School: Farmville Central High School with 5/10 star rating