BNBCalc Short Term Rental Investment Analysis 227 Woodsborough Pl, Raleigh, NC 27601

4 bed • 4 bath • 12 guests • $994,000

BNB

Calc

Annual Revenue

$58,198

Profit (Cash Flow)

-$30,100

Cap Rate

3.7%

Annual Revenue

$58,198

AirDNA projects $505/night at 50% occupancy ($92,224). Airbtics projects $257/night at 62% occupancy ($58,197). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $257 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,363	$52,789	$85,225	$132,457
Occupancy	53%	61%	73%	86%
Nightly Rate	$183	$230	$310	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming House in DT Raleigh-Walkable!	$50,291	$236	56%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Huge Rooftop Turf Patio w/ Stunning Skyline Views!	$87,658	$386	61%	4	5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (68)
Beautiful 4 BR Home, 15 Min Walk to Downtown	$34,110	$200	45%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.7 (102)
Center Downtown Big House Fence Walkable 4br/3bath	$63,704	$518	33%	4	3	2	$380	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Dreamy Bungalow w/ Fire Pit\|Game Room\|1 Mile to DT	$61,864	$222	73%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Magnificent on Martin - Sleeps 9 close to downtown	$36,499	$185	52%	4	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Modern Ranch~Garage Studio~Tesla Model Y Seats 7!	$47,350	$139	83%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Historic House in Downtown Raleigh~Built in 1919	$47,796	$187	66%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Historic 'Green Book' Gem In Downtown Raleigh	$61,431	$244	68%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
2 Townhomes \| 5min walk to DT with free parking!	$137,933	$376	99%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (1)
Downtown Historic Oakwood 4 Bedroom Duplex	$39,147	$192	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
Oak City Lights	$39,808	$180	57%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Modern Amenities, Downtown - Raleigh Craftsman	$41,151	$192	52%	4	3	2	$191	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
House w/Guest House~Sleeps12~Walk!~Tesla Model Y	$76,104	$200	96%	4	3	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (34)
Elegant new 4 BR house, walk to downtown Raleigh	$64,126	$308	56%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (106)
Raleigh State Of Mind	$38,325	$224	44%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (55)
4BR w/ Screened Porch & Fenced Yard Near Downtown	$55,879	$246	61%	4	3	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (69)
Pet Friendly\|Beautiful Neighborhood\|DT Raleigh	$37,033	$165	54%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (139)
East Mordecai Farmhouse	$71,073	$243	78%	4	3	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
NEW Downtown Home with Rooftop Deck - Walkable	$100,333	$421	63%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (133)
Convenient to Downtown w/King Suite & 3 Full Baths	$53,066	$166	85%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (196)
Historic Oakwood Old Schoolhouse, walk downtown!	$95,678	$316	82%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
Capital Cottage Close 2 downtown	$43,863	$199	55%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
4 Bed 2 Bath - 1mi From Downtown	$33,749	$139	61%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Sky Deck~Walk Dtwn~15+~Pets~Fenced~Tesla Model Y	$74,887	$317	58%	4	4	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern bungalow in Raleigh - starts at $4.5k/month	$80,814	$300	72%	4	2	7	$220	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern bungalow in the heart of Raleigh w King bed	$74,381	$297	66%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (40)
<1 mi from DT! 4BR King Bd, Grill, Walk-in Shower	$52,473	$177	81%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Renovated bungalow in DT Raleigh w firepit &k bed	$38,711	$157	63%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
10 Mins Walk Downtown from Historic Oakwood Home	$46,577	$202	63%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (109)
Brand New 4bd \| Modern \| Prime Location \| Spacious	$152,640	$439	95%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
10 Mins Walk Downtown from Historic Oakwood Home	$53,764	$282	51%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (90)
Stylish home minutes to Downtown	$27,945	$147	50%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Beautiful 4 BR Home, 15 min Walk to Downtown	$19,000	$145	34%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Downtown Retreat: Steps to Park & Near City Center	$72,313	$254	75%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Great bungalow steps from DT Raleigh - $4500/month	$137,744	$374	100%	4	2	7	$195	❌	❌	✅	Y / Y	⭐️ 0 (1)
Luxurious Getaway \| Dwntwn Ral \| Newly Renovated	$44,580	$174	70%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Modern 4br - Heart of Downtown Raleigh - Views!	$109,603	$483	62%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-12.56% 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)	-$30,099	-$60,199	-$90,299	-$120,399	-$150,499	-$300,998	-$902,996
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$795,200	$795,200	$795,200	$795,200	$795,200	$795,200	$795,200
Down Payment	$198,800	$198,800	$198,800	$198,800	$198,800	$198,800	$198,800
Property Appreciation	$29,820	$60,534	$92,170	$124,755	$158,318	$341,852	$1,418,698
Total Return	$993,720	$994,334	$995,871	$998,356	$1,001,819	$1,034,854	$1,509,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.56%

Cap Rate

3.71%

Return on Investment

3.95%

227 Woodsborough Pl Raleigh, NC, 27601

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,768/mo

This property is for sale!

Contact Agent

-43

Airbnb Investor Score

-$30,099

Annual Profit

3.7%

Cap Rate

-12.6%

Cash on Cash

$58,198

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $505/night at 50% occupancy.Projected nightly rate is $257/night at 62% occupancy.

Occupancy Rate

Top 48% 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.

$61,152

Avg annual revenue

62%

Avg occupancy rate

$257

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

$20k

$60k

$105k

$155k

-$30,100

Profit

Revenue

$58,198

Operating Expenses

$21,246

Operating Income

$36,952

Mortgage & Taxes

$67,052

Profit (Cash Flow)

-$30,100

$239,620

Cash Investment

Down Payment

$198,800

Renos & Furnishing

$11,000

Closing Costs

$29,820

Total

$239,620

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.56%

Cap Rate

3.71%

Return on Investment

3.95%

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

$47,176

Deductible property tax

$9,841

Your total deduction

$130,092

Your adjusted annual income

$150,000 - $130,092 = $19,908

Taxes on $19,908 (30%)

$5,972

Your old tax bill

$45,000

Your new tax bill

$5,972

Estimated tax savings

$39,028

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: -