BNBCalc Short Term Rental Investment Analysis 3317 Scott Dr, Raleigh, NC 27604

3 bed • 2 bath • 9 guests • $350,000

BNB

Calc

Annual Revenue

$37,708

Profit (Cash Flow)

-$4,484

Cap Rate

5.5%

Annual Revenue

$37,708

AirDNA projects $178/night at 58% occupancy ($37,707). Airbtics projects $143/night at 69% occupancy ($36,038). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,485	$35,947	$51,768	$73,872
Occupancy	58%	72%	85%	96%
Nightly Rate	$121	$130	$158	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
🐦 Song Bird Retreat 🐦 In the ❤️ of Raleigh	$27,334	$123	54%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Spacious Central Home:12 Min. to DT Raleigh	$37,654	$128	70%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
The Charming 3BR Home in Raleigh NC	$25,950	$107	54%	3	1	1	$125	❌	❌	❌	N / Y	⭐️ 4.7 (42)
Charming 3BR/2BA Ranch House in North Raleigh	$54,701	$184	76%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (55)
Station 2926: a welcoming 3 bedroom home	$44,061	$129	85%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cheerful Family-Friendly Home: Ample Outdoor Space	$36,811	$146	62%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Raleigh House (Lake View and Lake Access)	$22,837	$94	61%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
North Raleigh Nook Fully-Fenced Yard, Pets Welcome	$40,589	$121	86%	3	2	1	$69	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
Less than 10 min to Downtown, Malls, and Hospitals	$50,395	$131	98%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (99)
Cozy Cabin Close to Downtown Raleigh - Fenced Yard	$54,900	$168	86%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
5 mins to Duke Hospital/King Bed/2 Desks	$25,433	$97	66%	3	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy Raleigh Retreat \| Home theater \| 15min to DT	$50,099	$128	100%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Freshly Renovated Home with Large Fenced Yard	$60,684	$210	77%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (15)
Fully Renovated Home with Fenced Yard	$58,282	$210	73%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Welcome to Gabby's Place	$34,294	$145	63%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
MCM Cottage w/ King bed	$43,893	$142	78%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy 3-bedroom Residential Home in North Raleigh	$36,002	$93	96%	3	3	2	$76	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Cozy three bedroom house.	$16,910	$140	33%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Fantastic Raleigh location- King Bedroom	$34,478	$130	69%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Family-Friendly Raleigh Home	$26,642	$251	27%	3	3	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (5)
Renovated Modern Interior Home in Raleigh	$36,047	$130	73%	3	2	7	$200	❌	❌	✅	Y / N	⭐️ 5 (6)
Luxurious Modern Home Close to Downtown	$29,630	$130	58%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Time To Relax in Raleigh	$45,196	$160	72%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern home close to downtown, Midtown & shopping.	$46,897	$158	79%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Charleston Home	$28,167	$104	74%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Charming and Cozy Home Away Close to Downtown	$22,990	$98	60%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
★Near Hospital, Downtown, and Major Highways★	$44,506	$190	64%	3	3	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Station 2934: 3 Bedroom Ranch	$37,204	$124	73%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (14)
Renovated Home in North Raleigh	$20,769	$130	43%	3	3	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Spacious Retreat\| 10 Min to DT Raleigh	$20,571	$109	44%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Solace Home	$28,575	$149	48%	3	3	3	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Home away from home!	$19,637	$185	29%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
NEW! Quiet and remodeled in Raleigh \| 3bd/2ba	$53,672	$141	100%	3	2	14	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
Quiet Place In A Beautiful Neighborhood	$20,299	$94	59%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Dovedale South - Great for families!	$53,213	$151	96%	3	2	30	$40	❌	❌	❌	Y / Y	⭐️ 5 (89)
3 Bed, 2.5 bath town house Close to everything	$17,275	$236	20%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 0 (0)
Raleigh Home \| Private Deck\| BBQ\| B-ball Court\|	$34,385	$122	77%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
1966 Split Foyer home. Great Mid-Raleigh location.	$54,689	$145	100%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (13)
NEW Apt, Ready for Families and Business Travelers	$36,466	$106	94%	3	2	20	$195	❌	❌	✅	Y / Y	⭐️ 5 (3)
Your Comfy South Triangle Home	$65,544	$199	90%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-5.03% 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)	-$4,484	-$8,968	-$13,452	-$17,936	-$22,420	-$44,841	-$134,523
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$79,454	$89,435	$99,966	$111,070	$122,773	$191,209	$715,018

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.03%

Cap Rate

5.46%

Return on Investment

10.62%

3317 Scott Dr Raleigh, NC, 27604

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,679/mo

This property is for sale!

Contact Agent

-7

Airbnb Investor Score

-$4,484

Annual Profit

5.5%

Cap Rate

-5.0%

Cash on Cash

$37,708

Annual Revenue

BNBCalc predicts this property will get $143 per night with 69% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$37,442

Avg annual revenue

69%

Avg occupancy rate

$143

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

$30k

$50k

$65k

-$4,484

Profit

Revenue

$37,708

Operating Expenses

$18,582

Operating Income

$19,126

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$4,484

$89,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,500

Closing Costs

$10,500

Total

$89,000

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.03%

Cap Rate

5.46%

Return on Investment

10.62%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$40,331

Your adjusted annual income

$150,000 - $40,331 = $109,669

Taxes on $109,669 (30%)

$32,901

Your old tax bill

$45,000

Your new tax bill

$32,901

Estimated tax savings

$12,099

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -