BNBCalc Short Term Rental Rental Arbitrage Analysis 315 Polk Street, Raleigh, NC

5 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$98,879

Profit (Cash Flow)

$29,025

Cash on Cash Return

217.4%

Annual Revenue

$98,879

AirDNA projects $472/night at 62% occupancy ($106,885). Airbtics projects $315/night at 65% occupancy ($74,783). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, $376 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,131	$61,476	$102,333	$166,634
Occupancy	55%	62%	72%	84%
Nightly Rate	$197	$261	$376	$524

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Duplex (both sides) in Historic Oakwood	$80,803	$290	72%	5	3	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (45)
Downtown Historic Oakwood 4 Bedroom Duplex	$39,345	$193	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Private Walkable 6br/4bath Heart Downtown Fence	$135,286	$927	39%	6	4	3	$590	❌	❌	✅	Y / Y	⭐️ 5 (12)
4 Bed 2 Bath - 1mi From Downtown	$33,755	$138	61%	4	2	28	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Center Downtown Big House Fence Walkable 4br/3bath	$65,892	$516	34%	4	3	2	$380	❌	❌	✅	Y / Y	⭐️ 5 (51)
Charming House in DT Raleigh-Walkable!	$47,977	$242	52%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (110)
Huge Rooftop Turf Patio w/ Stunning Skyline Views!	$88,997	$392	61%	4	4.5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (74)
Fletcher Entire House	$82,873	$363	62%	5	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (23)
NEW Downtown Home with Rooftop Deck - Walkable	$97,336	$419	62%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (139)
Historic House in Downtown Raleigh~Built in 1919	$46,736	$189	64%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (48)
Magnificent on Martin - Sleeps 9 close to downtown	$33,830	$192	46%	4	2	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (68)
Modern Ranch~Garage Studio~Tesla Model Y Seats 7!	$54,794	$153	88%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Dreamy Bungalow w/ Fire Pit\|Game Room\|1 Mile to DT	$60,505	$223	71%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (101)
Downtown/2 Spacious 3BR Suites/FreeParking/Fence	$87,741	$285	81%	6	5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (31)
Spacious and Central Raleigh pad	$92,288	$376	63%	5	4	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (43)
Historic 'Green Book' Gem In Downtown Raleigh	$56,099	$241	63%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (91)
Beautiful 4 BR Home, 15 Min Walk to Downtown	$35,980	$197	48%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
Sky Deck~Walk Dtwn~15+~Pets~Fenced~Tesla Model Y	$77,838	$305	63%	4	3.5	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (27)
Elegant new 4 BR house, walk to downtown Raleigh	$63,152	$300	56%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (111)
Jelly Inn--Raleigh Historic Neighborhood-5 Suites!	$130,971	$648	55%	5	5.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (79)
House w/Guest House~Sleeps12~Walk!~Tesla Model Y	$89,405	$230	98%	4	3	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (35)
Comfy Home w/ Screened Porch & Fenced Yard Near DT	$58,000	$251	62%	4	2.5	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (75)
Convenient to Downtown w/King Suite & 3 Full Baths	$51,789	$165	84%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (214)
Raleigh State Of Mind	$41,040	$217	49%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (56)
Whimsical & Walkable - Famous Raleigh Mill House	$62,078	$229	67%	4	2.5	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (234)
"The Popular Pad" 7-12 people Spacious!	$132,988	$603	59%	6	5	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Lovely, Spacious Home-just minutes from downtown R	$62,831	$224	73%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (181)
East Mordecai Farmhouse	$68,973	$255	72%	4	3	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern Amenities, Downtown - Raleigh Craftsman	$43,447	$197	53%	4	2.5	2	$191	❌	❌	✅	Y / Y	⭐️ 5 (45)
Entire Home in Oakwood close to Downtown\|Sleeps 12	$110,871	$394	73%	6	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
2 Townhomes \| 5min walk to DT with free parking!	$137,933	$376	99%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (1)
Renovated bungalow in DT Raleigh w firepit &k bed	$38,981	$176	56%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (14)
Historic Oakwood Old Schoolhouse, walk downtown!	$94,294	$323	79%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
Pet Friendly\|Beautiful Neighborhood\|DT Raleigh	$43,590	$172	62%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (139)
The Oakwood Inn Vacation Home	$127,197	$655	51%	5	5.5	2	$400	❌	❌	❌	Y / Y	⭐️ 5 (108)
Modern 4br - Heart of Downtown Raleigh - Views!	$115,663	$458	69%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern bungalow in Raleigh - starts at $4.5k/month	$78,324	$300	70%	4	2	7	$220	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern bungalow in the heart of Raleigh w King bed	$62,019	$268	60%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (45)
Brand New 4bd \| Modern \| Prime Location \| Spacious	$122,153	$375	89%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
<1 mi from DT! 4BR King Bd, Grill, Walk-in Shower	$52,473	$177	81%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)

Return Metrics

217.41% 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)	$29,024	$58,049	$87,073	$116,098	$145,123	$290,246	$870,738
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	$29,024	$58,049	$87,073	$116,098	$145,123	$290,246	$870,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217.41%

Payback Period Days

167

Return on Investment

217.41%

315 Polk St Raleigh, North Carolina, 27604

5 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$98,879

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $472/night at 62% occupancy.Projected nightly rate is $315/night at 65% occupancy.

Occupancy Rate

Top 28% 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.

$75,156

Avg annual revenue

65%

Avg occupancy rate

$315

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

$35k

$65k

$100k

$140k

$29,025

Profit

Revenue

$98,879

Operating Expenses

$24,854

Operating Income

$74,025

Net Effective Rent

$45,000

Profit (Cash Flow)

$29,025

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

217.41%

Payback Period Days

167