BNBCalc Short Term Rental Rental Arbitrage Analysis 2635 Interlock Dr, Raleigh, NC, 27610

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,437

Profit (Cash Flow)

-$20,260

Cash on Cash Return

-232.2%

Annual Revenue

$36,437

AirDNA projects $170/night at 56% occupancy ($34,771). Airbtics projects $172/night at 58% occupancy ($36,436). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,458	$34,903	$48,429	$81,156
Occupancy	50%	58%	66%	77%
Nightly Rate	$126	$155	$189	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pet-Friendly Family Townhome w/ Private Patio	$32,441	$123	63%	3	3	2	$272	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
The townhouse at Queen Pierrette	$22,551	$154	36%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
Coastal Credit Music PK & Walnut Creek Softball CP	$36,095	$222	40%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy and Luxury Home	$34,365	$113	78%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (111)
80s Theme Fun House near Downtown & Walnut Creek	$26,486	$134	51%	3	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (207)
3BR Ranch Home Between Raleigh & Garner	$40,376	$117	91%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (41)
Retro Fun Game Ranch Near Downtown Walnut Creek	$21,220	$132	41%	3	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (100)
Conveniently located, cozy, modern townhome.	$32,722	$129	67%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Quiet Cul-de-sac\|Hot Tub\|Pac-Man\|Newly Renovated!	$46,121	$243	48%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (51)
Peaceful Haven Near Music Pavilion and Downtown	$65,916	$277	62%	3	1.5	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (25)
Spacious Family Retreat with BBQ Grill and Patio	$30,129	$108	68%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious House w/ large yard	$28,240	$96	68%	3	1.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (66)
Pack and Play - King Bed - Remote Workplace	$49,435	$201	63%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (60)
Sunny Urban "Farmhouse" Near Downtown Raleigh	$41,442	$133	75%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (126)
Cozy Renovated Home 1 mile to DT w/ Fenced in Yard	$49,519	$153	82%	3	2	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (110)
12 mins to downtown Raleigh. Fast Internet+Office.	$38,277	$120	82%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (52)
Rustic Retreat mins from Raleigh	$30,535	$139	58%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (67)
COZY PINES ~ A charming 3 bed 2 bath private home.	$31,420	$166	50%	3	2	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (43)
Monthly Specials- Next to WakeMed - 7min->Downtown	$67,858	$275	66%	3	1.5	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (28)
Comfortable home in Raleigh w big fenced backyard	$36,115	$185	50%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Family Friendly 3 bedroom home with 5 beds	$21,880	$163	34%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Hop & A Skip Away From Downtown	$26,852	$128	53%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (69)
Welcome to Rhythm Retreat!	$56,923	$416	35%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (43)
3 Bedroom ultra modern house	$22,452	$168	35%	3	2.5	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (26)
Perfect for Families Roomy Kid-Ready Outdoor Space	$32,181	$161	52%	3	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)
H.H. A Charming Getaway: Greenway/Music Park!	$67,925	$317	57%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Chic home w king bed in Raleigh	$35,211	$161	55%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (33)
The Raleigh Escape	$38,177	$127	77%	3	2.5	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
A 2-Story Home near Downtown Raleigh	$20,940	$118	45%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
H.H. Greenway Getaway	$36,923	$208	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (65)
NEW 3 bd house - 5 min from Walnut Amphitheater	$38,286	$167	58%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (35)
5 min to Walnut Creek Amphitheater•Game Room•Patio	$27,209	$113	60%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Near Parks, Trails, & Downtown! Raleigh Retreat	$30,214	$119	59%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
A Farm in the Heart of Raleigh	$24,462	$114	52%	3	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (70)
Pet Friendly\|Updated Roomy 3 Bdrm\|DT Raleigh	$30,566	$130	57%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (75)
Cozy 3 Bedroom Home - Central to Raleigh	$44,783	$161	76%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
3BR Oasis - Mins from Downtown - King Bed	$36,011	$160	56%	3	1	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (43)
Stylish home in Raleigh - starts at $3.5k/month	$79,575	$358	58%	3	2	7	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
LuxuryRaleighHome\|pingpong\|15min toDT\| EVCharger	$37,859	$157	63%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (35)
Chic home w king bed in Raleigh -starts at $3.5k/m	$55,055	$246	58%	3	2	7	$210	❌	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

-232.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,260	-$40,520	-$60,780	-$81,040	-$101,300	-$202,600	-$607,801
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$20,260	-$40,520	-$60,780	-$81,040	-$101,300	-$202,600	-$607,801

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-232.2%

Payback Period Days

Return on Investment

-232.2%

2635 Interlock Dr Raleigh, North Carolina, 27610

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$36,437

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 56% occupancy.Projected nightly rate is $172/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$38,118

Avg annual revenue

58%

Avg occupancy rate

$172

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

$40k

$60k

$80k

-$20,260

Profit

Revenue

$36,437

Operating Expenses

$16,737

Operating Income

$19,700

Net Effective Rent

$39,960

Profit (Cash Flow)

-$20,260

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-232.2%

Payback Period Days