BNBCalc Short Term Rental Investment Analysis 307 Country Club Dr, Durham, NC 27712

4 bed • 3 bath • 12 guests • $599,000

BNB

Calc

Annual Revenue

$50,404

Profit (Cash Flow)

-$10,235

Cap Rate

5.0%

Annual Revenue

$50,404

AirDNA projects $276/night at 50% occupancy ($50,403). Airbtics projects $185/night at 59% occupancy ($39,866). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,748	$31,709	$62,600	$77,814
Occupancy	52%	56%	66%	69%
Nightly Rate	$137	$148	$250	$294

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Durham Retreat	$34,683	$141	65%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
4 bd/2.5 bath Family Hideaway Near Duke.	$54,279	$294	48%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Artistic home near downtown/Duke	$40,304	$151	67%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Spacious! \| Combined Quadplex Unit \| 10 MIN to DT	$62,902	$295	52%	4	3	1	$196	❌	❌	✅	Y / Y	⭐️ 5 (1)
Farmhouse near Downtown Durham and Duke	$29,107	$136	55%	4	1	10	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
4 BR Home near Duke University & Downtown Durham	$37,598	$175	51%	4	2	30	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Renovated Ranch Near Duke	$27,595	$145	52%	4	2	30	$99	❌	❌	❌	Y / Y	⭐️ 0 (0)
Immaculate & Close to Duke	$58,382	$275	58%	4	4	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Spacious 3BR Haven Near Duke: Perfect Work & Rela	$31,424	$121	68%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Quiet Durham townhouse just 3 miles to Duke!	$36,915	$123	82%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-6.89% 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)	-$10,235	-$20,470	-$30,706	-$40,941	-$51,177	-$102,354	-$307,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$606,734	$615,008	$623,837	$633,237	$643,227	$702,651	$1,146,866

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.89%

Cap Rate

5.03%

Return on Investment

9.16%

307 Country Club Dr Durham, NC, 27712

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,873/mo

This property is for sale!

Contact Agent

-16

Airbnb Investor Score

-$10,235

Annual Profit

5.0%

Cap Rate

-6.9%

Cash on Cash

$50,404

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 50% occupancy.Projected nightly rate is $185/night at 59% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$41,318

Avg annual revenue

59%

Avg occupancy rate

$185

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

$50k

$65k

-$10,235

Profit

Revenue

$50,404

Operating Expenses

$20,232

Operating Income

$30,171

Mortgage & Taxes

$40,407

Profit (Cash Flow)

-$10,235

$148,520

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$10,750

Closing Costs

$17,970

Total

$148,520

DSCR Ratio

Weak

0.75

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.89%

Cap Rate

5.03%

Return on Investment

9.16%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$71,061

Your adjusted annual income

$150,000 - $71,061 = $78,939

Taxes on $78,939 (30%)

$23,682

Your old tax bill

$45,000

Your new tax bill

$23,682

Estimated tax savings

$21,318

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: 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: -