BNBCalc Short Term Rental Rental Arbitrage Analysis 308 S Blount St, Raleigh, NC, 27601

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$40,867

Profit (Cash Flow)

-$446

Cash on Cash Return

-6.8%

Annual Revenue

$40,867

AirDNA projects $169/night at 98% occupancy ($60,491). Airbtics projects $167/night at 67% occupancy ($40,867). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,609	$40,054	$54,170	$83,371
Occupancy	57%	67%	82%	90%
Nightly Rate	$131	$156	$172	$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 Minute Walk Downtown, View of Skyline from Deck	$38,302	$161	65%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (59)
DT Raleigh Condo! 2 Story, Great Location!	$44,082	$169	66%	2	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (122)
Modern home in Downtown Raleigh	$49,262	$199	64%	2	2.5	1	$139	❌	❌	✅	Y / Y	⭐️ 5 (53)
5min walk to DT! Free parking,Patio & Pet Friendly	$58,889	$164	92%	2	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
4 Minute Walk Downtown, Skyline View from Deck	$46,391	$169	75%	2	1.5	1	$0	❌	❌	✅	Y / N	⭐️ 5 (73)
6 Mins Walk to Transfer Co Food Hall/Downtown #A	$41,157	$173	65%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
Rogers Cottage Quirky Retreat in Heart of Downtown	$42,237	$164	68%	2	1	2	$109	❌	❌	✅	N / Y	⭐️ 5 (252)
2 bedroom oasis - walkable to heart of downtown	$32,535	$122	70%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (124)
Two Story Condo in Downtown Raleigh \| Free Parking	$62,803	$244	68%	2	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (74)
Historic Downtown Home - Raleigh	$42,168	$138	82%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (60)
Gorgeous Downtown Penthouse w/Parking!	$75,936	$246	81%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (86)
THE LOCAL HOUSE	$36,788	$133	72%	2	1.5	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Updated Downtown Raleigh Bungalow	$31,919	$149	53%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (167)
Retro Raleigh Downtown Flat Unit A~EV Chargers	$19,244	$128	37%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (37)
Nestled on New Bern - Oakwood Downtown Bungalow	$41,320	$171	63%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (107)
6 Mins Walk to Transfer Co Food Hall/Downtown #B	$32,105	$172	51%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (47)
12 Min Walk to Downtown, Peaceful Cozy Home	$28,987	$132	60%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
4 Minute Walk Downtown, Skyline View from Deck	$43,877	$162	74%	2	1.5	1	$0	❌	❌	✅	Y / N	⭐️ 5 (29)
Skyline View from Deck, 5 Min Walk Downtown	$30,411	$137	59%	2	1.5	1	$24	❌	❌	✅	Y / Y	⭐️ 5 (71)
Clean & Comfy Townhouse \| 5-min walk to DT Raleigh	$49,580	$158	84%	2	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (217)
Chic Condo in Downtown Raleigh	$27,885	$86	83%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (425)
Heart Downtown Raleigh Walkable Fenced Parking 2/2	$21,330	$126	42%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (108)
Modern Home in Downtown Raleigh	$55,684	$253	58%	2	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (110)
Garden Flat in Downtown Raleigh fenced yard grill	$28,923	$144	50%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (66)
The Downtown Dorothea - Park, Walk to Raleigh!	$40,416	$122	82%	2	1.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (92)
Cozy 2BR/2Bath Home Minutes from Downtown Raleigh	$58,515	$165	94%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (134)
5min walk to DT! Free parking w/ Fireplace patio	$53,736	$153	90%	2	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Steps to Downtown/Historic District/Modern Comfort	$47,558	$142	87%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
Historic Oakwood Hideaway- Chefs Kitchen/Walkable	$61,489	$216	76%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (94)
Luxurious King 2 Bedroom Suite—in Downtown Raleigh	$48,300	$129	96%	2	2	1	$65	✅	❌	✅	Y / Y	⭐️ 4.8 (98)
Luxurious King 2 Bedroom Suite—in Downtown Raleigh	$32,163	$116	70%	2	2	1	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (79)
6 Mins Walk to Transfer Co Food Hall/Downtown	$14,636	$129	31%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (11)
Peaceful Downtown Home With Park Views	$33,738	$155	57%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (21)
Charming King 2BR Suite—Mins to Downtown Raleigh!	$21,587	$146	37%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Luxurious King 2 Bedroom Suite—in Downtown Raleigh	$36,119	$107	87%	2	2	1	$65	✅	❌	✅	Y / Y	⭐️ 4.6 (80)
Skyline View from Deck, 5 Min Walk Downtown	$22,900	$122	50%	2	2	1	$24	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Downtown - Warehouse District - Walk to all of it!	$69,552	$185	100%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 4.5 (61)
Bright and clean in Downtown Raleigh	$62,651	$276	61%	2	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
LA VIE EN ROSE	$45,011	$198	60%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (65)

Return Metrics

-6.75% 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)	-$445	-$891	-$1,336	-$1,782	-$2,227	-$4,455	-$13,367
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	-$445	-$891	-$1,336	-$1,782	-$2,227	-$4,455	-$13,367

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.75%

Payback Period Days

Return on Investment

-6.75%

308 S Blount St Raleigh, North Carolina, 27601

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$40,867

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $169/night at 98% occupancy ($60,491.71). Airbtics projects $167/night at 67% occupancy ($40,867).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$41,848

Avg annual revenue

67%

Avg occupancy rate

$167

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

$15k

$35k

$55k

$75k

-$446

Profit

Revenue

$40,867

Operating Expenses

$17,313

Operating Income

$23,554

Net Effective Rent

$24,000

Profit (Cash Flow)

-$446

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.75%

Payback Period Days