BNBCalc Short Term Rental Cohost Analysis 3410 Octavia St, Raleigh, NC, 27606

4 bed • 2 bath • 12 guests • $502,500

BNB

Calc

Owner income

$55,672

Per year

This Airbnb could earn an additional

$4,268

Per month vs a Long-Term Rental

Annual Revenue range

$52,140 - $126,948

Annual Revenue

$79,532

AirDNA projects $190/night at 51% occupancy ($35,392). Airbtics projects $272/night at 54% occupancy ($53,647). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,753	$52,140	$82,871	$126,948
Occupancy	43%	56%	65%	74%
Nightly Rate	$202	$245	$335	$451

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Convenient Hub near NCSU & Downtown Raleigh	$48,096	$223	54%	4	3.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (131)
Oasis near NCSU: Walk to Campus, Dine Local 4BR/4B	$30,560	$162	47%	4	4	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
Home Near Lenovo Center + Carter Finley	$64,849	$289	56%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Ranch Oasis near NCSU & Downtown	$44,691	$227	50%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (207)
The Happy Haven-Sleeps 8 Pets OK	$37,384	$188	52%	4	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (39)
Grand Retreat \| 2 Kings \| Bonus \| near Lenovo Ctr	$68,124	$312	57%	4	3.5	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (58)
Outdoor Oasis - Pool, Hot Tub, Fireplace, Kitchen	$92,076	$390	64%	4	3	5	$179	✅	✅	✅	Y / Y	⭐️ 5 (48)
Raleigh Retreat: 13 Guests, Large Backyard w Pool	$49,292	$167	74%	4	2.5	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (55)
Lawrence Homestead @ Walnut St Park \| Fenced \| 4BR	$55,607	$214	64%	4	2.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (40)
Fenced In\|Pet Friendly\|Outdoor Oasis\|NC State	$58,046	$219	68%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious 4BR Downtown S. District w Views & Yard!	$31,591	$120	61%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (268)
Urban Charm: 4br Downtown Raleigh Near I-40	$43,704	$189	60%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (93)
Prime Location NC State King Suite 4 bedrooms	$47,172	$207	59%	4	3.5	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (20)
Sweet Carolina - Near DT Raleigh/NC State/WakeMed	$84,603	$320	71%	4	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (82)
Whimsical & Walkable - Famous Raleigh Mill House	$57,873	$217	66%	4	2.5	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (234)
Spacious & Cozy Townhome Near NCSU, Dix Park, PNC	$46,609	$331	35%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Fenton Haven Retreat for 14!	$77,552	$347	58%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)
Luxe Retreat Steps to NC State & Village District	$107,442	$372	76%	4	3	1	$198	❌	❌	✅	Y / Y	⭐️ 5 (13)
NC State Modern Farmhouse, 4 bed, all en-suite!	$50,377	$390	34%	4	4.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (119)
4BR House Near NCSU/Downtown	$30,599	$267	30%	4	2.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (20)
Serenity Haven: Pond View w/Pool	$34,497	$137	56%	4	3	1	$249	✅	❌	✅	Y / Y	⭐️ 5 (8)
Cozy Townhome mins to PNC Arena/Downtown Raleigh!	$29,493	$164	46%	4	3	2	$156	✅	❌	❌	Y / Y	⭐️ 4.9 (74)
Raleigh house w master suite - 4min to Fenton	$96,682	$392	66%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Raleigh house sleeps 10 - starts @ $5.5k/month	$108,607	$453	65%	4	2	7	$189	❌	❌	✅	Y / Y	⭐️ 5 (52)
House in the Forest: Hosts up to 10 Guests	$35,408	$215	45%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lovely Apartment near Downtown	$35,742	$176	54%	4	4	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (10)
The Jobe House	$56,122	$451	34%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Rambling Raleigh \| Central \| Golf \| NCSU \| Unique	$59,276	$218	70%	4	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Retro Radiance Midcentury Oasis	$44,365	$285	37%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (1)
Apartment near Lake Johnson and Downtown	$23,129	$78	81%	4	4	3	$120	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Stay in Style: MidCentury Luxe	$59,379	$507	32%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Modern Oasis 1.5 Miles from NCSU	$95,526	$300	87%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 3 (1)
The MidCentury Luxe Near NCState	$81,654	$485	46%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (10)
Charming Cary Home ~ 10 Mi to Downtown Raleigh!	$111,419	$491	62%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Stellar Location! Elegant 4 BR 3 BA Home w. Office	$94,884	$305	85%	4	3	20	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Spacious, Central & Comfy Gem ~ Backyard ~ Parking	$60,675	$238	64%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)

3410 Octavia St Raleigh, North Carolina, 27606

4 bed • 2 bath • 12 guests

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$79,532

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 51% occupancy.Projected nightly rate is $272/night at 54% occupancy.

Occupancy Rate

Top 26% 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.

$55,879

Avg annual revenue

54%

Avg occupancy rate

$272

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

$45k

$80k

$110k

$15,906

Profit

Revenue

$79,532

Cleaning

$9,753

Cohost commission

$15,906

Owner payout

$55,672

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

1,700 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,700 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $295

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0783943816

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $514,011

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $502,500

Schools

Elementary School: Combs Elementary with 6/10 star rating
High School: Athens Drive High with 8/10 star rating