BNBCalc Short Term Rental Investment Analysis 3375 Carolina Way, Sanford, NC 27332

3 bed • 2 bath • 9 guests • $409,000

BNB

Calc

Annual Revenue

$39,118

Profit (Cash Flow)

-$7,238

Cap Rate

5.0%

Annual Revenue

$39,118

AirDNA projects $238/night at 45% occupancy ($39,117). Airbtics projects $182/night at 64% occupancy ($42,543). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $238 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,053	$40,623	$57,439	$88,934
Occupancy	57%	69%	73%	78%
Nightly Rate	$128	$155	$206	$302

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy House w/ Huge Yard ~ 16 Mi to Fort Bragg	$59,459	$221	70%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (34)
The Bull's Retreat - 2 King Beds	$42,413	$136	80%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
Crowe’s Nest on the Lake, Lakefront, Fort Bragg	$64,452	$332	51%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cozy Carolina Lakes 3 Bedroom	$35,109	$130	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Modern 3br Lake front home	$94,751	$393	64%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Carolina Lakes “Blue Heron”	$53,572	$191	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Piano Bar House	$23,457	$169	36%	3	3	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (51)
Serene Sanford Home w/ Community Pool - Near Beach	$72,178	$259	75%	3	2	2	$171	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
Entire Home in the Lakes 3 Bed Room	$34,576	$123	71%	3	2	3	$50	✅	❌	✅	Y / Y	⭐️ 5 (3)
Links Living at Anderson Creek Club Golf Course	$24,174	$91	71%	3	2	5	$75	✅	✅	✅	Y / Y	⭐️ 5 (2)
Modern Carriage House, Golf Course Views	$30,646	$108	76%	3	3	1	$175	✅	✅	✅	Y / Y	⭐️ 4.4 (5)
Cozy Carolina Lakes Home	$49,410	$135	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
3BR lovely home with patio, fireplace, pool, & gym	$36,996	$167	46%	3	2	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (5)
Camden’s Queen	$34,052	$126	69%	3	3	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (17)

Return Metrics

-7.05% 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)	-$7,237	-$14,475	-$21,712	-$28,950	-$36,187	-$72,375	-$217,125
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$327,200	$327,200	$327,200	$327,200	$327,200	$327,200	$327,200
Down Payment	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800
Property Appreciation	$12,270	$24,908	$37,925	$51,333	$65,143	$140,661	$583,750
Total Return	$414,032	$419,433	$425,212	$431,383	$437,955	$477,286	$775,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.05%

Cap Rate

4.97%

Return on Investment

8.82%

3375 Carolina Way Sanford, NC, 27332

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,962/mo

This property is for sale!

Contact Agent

-17

Airbnb Investor Score

-$7,237

Annual Profit

5.0%

Cap Rate

-7.1%

Cash on Cash

$39,118

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $238/night at 45% occupancy.Projected nightly rate is $182/night at 64% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$44,628

Avg annual revenue

64%

Avg occupancy rate

$182

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

$40k

$65k

$95k

-$7,238

Profit

Revenue

$39,118

Operating Expenses

$18,765

Operating Income

$20,352

Mortgage & Taxes

$27,590

Profit (Cash Flow)

-$7,238

$102,570

Cash Investment

Down Payment

$81,800

Renos & Furnishing

$8,500

Closing Costs

$12,270

Total

$102,570

DSCR Ratio

Weak

0.74

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.05%

Cap Rate

4.97%

Return on Investment

8.82%

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

$19,412

Deductible property tax

$4,049

Your total deduction

$48,929

Your adjusted annual income

$150,000 - $48,929 = $101,071

Taxes on $101,071 (30%)

$30,321

Your old tax bill

$45,000

Your new tax bill

$30,321

Estimated tax savings

$14,679

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: -