BNBCalc Short Term Rental Rental Arbitrage Analysis 300 West Hargett Street, Raleigh, NC

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$35,020

Profit (Cash Flow)

$911

Cash on Cash Return

20.9%

Annual Revenue

$35,020

AirDNA projects $159/night at 68% occupancy ($39,490). Airbtics projects $141/night at 68% occupancy ($35,019). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 68% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,408	$32,827	$44,881	$57,853
Occupancy	54%	73%	83%	90%
Nightly Rate	$113	$118	$142	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Warehouse District Modern Condo w/ Private Garage	$40,280	$143	72%	1	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (479)
Cozy Lux Downtown Suite	$37,731	$169	61%	1	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Private 1BD \| Steps to Downtown \| Sanitized	$44,129	$171	67%	1	1.5	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (93)
Walk to Downtown/Historic Gem	$30,970	$95	83%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (109)
Private street entrance 1 bedroom near Glenwood!	$20,179	$113	47%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (126)
Boho-Chic Art Cottage \| Walkable to DT	$21,529	$132	43%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (82)
Coolest apartment in Raleigh! Walk downtown!	$61,916	$169	99%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (246)
Historic Unique home/ walk to downtown	$32,866	$165	51%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (14)
City Living in Downtown Raleigh \| Luxury Apt 2	$26,784	$87	77%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.7 (102)
Forest Park cozy private RV, walk to Downtown!	$24,405	$81	80%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (196)
Light-filled Flat, Walkable, Downtown Raleigh	$45,677	$142	83%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (116)
Downtown Raleigh Homebase for Traveling Jobs	$36,785	$113	86%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)
IndigoBlue \| DownTown Raleigh \| Walkable \| KingBed	$28,749	$113	66%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cozy Historic Oakwood Duplex	$28,482	$132	55%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (140)
Downtown Creekside Retreat	$19,210	$130	39%	1	1	2	$65	❌	❌	✅	N / N	⭐️ 4.5 (69)
Downtown Raleigh Condo- Walkable to EVERYTHING!	$27,558	$83	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (389)
Cookie's Garden Suite	$37,039	$110	92%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (580)
Walk to downtown. Private stylish studio cottage.	$29,046	$124	64%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1004)
Downtown Suite-Private Entrance	$19,771	$146	37%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Private Spacious Apartment Glenwood South Downtown	$34,807	$116	79%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (62)
A short walk with a breeze .	$38,869	$118	90%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (114)
Oakwood near downtown w' Nespresso, Bikes & Bidet.	$51,672	$163	84%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (799)
Luxury High-Rise Suite—in Downtown Raleigh!	$46,539	$133	91%	1	1	4	$65	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
City Living in Downtown Raleigh \| Luxury Apt 1	$24,188	$82	71%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (120)
Glamorous 1 BR Fully Equipped + Rooftop Lounge	$38,599	$113	91%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (67)
Relaxing Spacious Apartment for Perfect Staycation	$31,430	$118	69%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Your Private Apartment for a Downtown Weekend	$33,959	$116	77%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (76)
Downtown Country Charm for 2, Pets by Request	$20,042	$101	50%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (303)
Private Downtown Apartment With King Bed	$37,972	$116	86%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Trendy Modern 1BR Perfect for Staycation	$30,800	$115	70%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (78)
Hidden Gem 1 BR near Glenwood Ave - 1 Min Walk	$33,746	$116	76%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Private Downtown Apartment With City View	$34,148	$122	72%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Downtown Carriage House	$25,706	$147	44%	1	1	1	$150	❌	❌	❌	N / N	⭐️ 5 (29)
Private Downtown Apartment With Garage Parking	$37,007	$116	82%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Let’s hang out on Glenwood	$33,113	$109	83%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (77)
Glenwood South Respite for a Downtown Weekend	$36,589	$119	80%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (67)
Downtown vibes & vehicle (Best Deal!)	$30,744	$112	75%	1	1	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

20.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$911	$1,822	$2,733	$3,644	$4,555	$9,110	$27,331
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	$911	$1,822	$2,733	$3,644	$4,555	$9,110	$27,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.94%

Payback Period Days

1743

Return on Investment

20.94%

300 W Hargett St Raleigh, North Carolina, 27601

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$35,020

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 68% occupancy.Projected nightly rate is $141/night at 68% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$32,868

Avg annual revenue

68%

Avg occupancy rate

$141

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

$25k

$45k

$65k

$911

Profit

Revenue

$35,020

Operating Expenses

$16,553

Operating Income

$18,467

Net Effective Rent

$17,556

Profit (Cash Flow)

$911

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

20.94%

Payback Period Days

1743