BNBCalc Short Term Rental Investment Analysis 242 Sweetbay Tree Dr, Wendell, NC 27591

4 bed • 3 bath • 12 guests • $374,990

BNB

Calc

Annual Revenue

$41,820

Profit (Cash Flow)

-$2,592

Cap Rate

6.1%

Annual Revenue

$41,820

AirDNA projects $196/night at 33% occupancy ($23,623). Airbtics projects $229/night at 50% occupancy ($41,820). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 50% occupancy rate, $229 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,507	$49,659	$60,773	$75,373
Occupancy	43%	53%	57%	61%
Nightly Rate	$186	$231	$262	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Four Bedroom Family and Pet Friendly Home	$36,615	$164	61%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (96)
Charming House in DT Raleigh-Walkable!	$68,989	$299	55%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Oak City Lights	$47,580	$250	52%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
Entire Home in Garner - 4 bedrooms	$28,339	$267	29%	4	5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Raleigh State Of Mind	$35,286	$210	40%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (43)
North Raleigh Storybook Cottage	$35,048	$228	42%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
The Sanctuary Downtown >5mi Downtown & Union Park	$49,031	$178	67%	4	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Downtown Historic Oakwood 4 Bedroom Duplex	$48,818	$234	57%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Custom 4 Bedroom Home in Stunning Subdivison	$61,954	$339	47%	4	4	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious Retreat-5mins from DT- Perfect 4 Groups	$26,748	$126	58%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (95)

Return Metrics

-2.67% 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)	-$2,591	-$5,183	-$7,775	-$10,367	-$12,959	-$25,918	-$77,755
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$299,992	$299,992	$299,992	$299,992	$299,992	$299,992	$299,992
Down Payment	$74,998	$74,998	$74,998	$74,998	$74,998	$74,998	$74,998
Property Appreciation	$11,249	$22,836	$34,771	$47,064	$59,726	$128,965	$535,209
Total Return	$383,647	$392,643	$401,986	$411,687	$421,756	$478,036	$832,443

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.67%

Cap Rate

6.05%

Return on Investment

12.72%

242 Sweetbay Tree Dr Wendell, NC, 27591

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,591

Annual Profit

6.1%

Cap Rate

-2.7%

Cash on Cash

$41,820

Annual Revenue

BNBCalc predicts this property will get $229 per night with 50% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$43,840

Avg annual revenue

50%

Avg occupancy rate

$229

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

$25k

$40k

$55k

$70k

-$2,592

Profit

Revenue

$41,820

Operating Expenses

$19,117

Operating Income

$22,704

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$2,592

$96,998

Cash Investment

Down Payment

$74,998

Renos & Furnishing

$10,750

Closing Costs

$11,250

Total

$96,998

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.67%

Cap Rate

6.05%

Return on Investment

12.72%

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

$17,797

Deductible property tax

$3,712

Your total deduction

$41,225

Your adjusted annual income

$150,000 - $41,225 = $108,775

Taxes on $108,775 (30%)

$32,633

Your old tax bill

$45,000

Your new tax bill

$32,633

Estimated tax savings

$12,367

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -