BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3614 Woodlea Dr, Raleigh, NC, 27604

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$65,218

Profit (Cash Flow)

$14,740

Cash on Cash Return

114.7%

Annual Revenue

$65,218

AirDNA projects $243/night at 61% occupancy ($54,140). Airbtics projects $279/night at 64% occupancy ($65,217). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $279 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,269$63,202$95,584$126,160
Occupancy56%64%74%85%
Nightly Rate$194$260$340$391

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxurious Oasis Packed with Entertainment

No image available

$61,174
$170
92%
421$150❌❌✅Y / Y⭐️ 5 (127)
MCM Inspired Home Near Downtown/North Hills

No image available

$54,448
$194
74%
42.51$135❌❌❌Y / Y⭐️ 5 (51)
New Hope House! 20 min to RDU | Outdoor Kitchen!

No image available

$65,138
$296
59%
432$150❌❌✅Y / Y⭐️ 5 (36)
Cheerful Four Bedroom Family and Pet Friendly Home

No image available

$38,048
$151
59%
421$135❌❌✅Y / Y⭐️ 4.9 (115)
Relaxed Privacy on Park | Midtown Raleigh

No image available

$52,126
$297
46%
422$150❌❌✅Y / Y⭐️ 5 (40)
Raleigh Home w/ Modern Adjustable Sleeping System

No image available

$52,483
$336
40%
42.52$232❌❌❌Y / Y⭐️ 4 (10)
Convenient to Downtown w/King Suite & 3 Full Baths

No image available

$51,113
$165
82%
432$175❌❌❌Y / Y⭐️ 5 (227)
Acorn Arches

No image available

$73,055
$288
67%
432$185❌❌✅Y / Y⭐️ 4.8 (36)
Fantastic Location Across From North Hills Main

No image available

$55,263
$259
56%
431$135❌❌✅Y / Y⭐️ 5 (165)
Private & Relaxing Willow Creek Getaway - Near DT

No image available

$65,165
$256
68%
43.53$180✅❌❌Y / Y⭐️ 5 (47)
Whimsical & Walkable - Famous Raleigh Mill House

No image available

$52,177
$194
66%
42.51$155❌❌✅Y / Y⭐️ 5 (247)
East Mordecai Farmhouse

No image available

$62,306
$263
62%
433$95❌❌❌Y / Y⭐️ 5 (44)
North Hills Home 4 BR/2 BA with Large Studio

No image available

$75,015
$366
56%
423$0❌❌❌Y / Y⭐️ 5 (94)
North Hills Sanctuary @ Rowe Inn

No image available

$77,032
$355
58%
421$150❌❌✅Y / Y⭐️ 5 (32)
Downtown Historic Oakwood 4 Bedroom Duplex

No image available

$36,112
$187
51%
422$150❌❌❌Y / Y⭐️ 5 (96)
Entire Duplex (both sides) in Historic Oakwood

No image available

$71,364
$268
68%
532$230❌❌❌Y / Y⭐️ 5 (47)
Spacious 8 Bed Home Near North Hills, DT, Airport

No image available

$72,242
$274
65%
52.51$280❌❌❌Y / Y⭐️ 5 (121)
Fletcher Entire House

No image available

$71,043
$368
52%
522$250❌❌✅Y / Y⭐️ 5 (25)
HistoricVibe~BackyardOasis~Dtwn~Fenced~Pets~2Kings

No image available

$53,254
$222
64%
422$175❌❌✅Y / Y⭐️ 5 (94)
Pool stylish home 5 bedrooms 3 baths 12 ppl

No image available

$131,933
$414
85%
531$180✅❌✅Y / Y⭐️ 4.7 (18)
Quail Ridge at Midtown - 5BR

No image available

$115,524
$391
77%
541$220❌❌❌Y / Y⭐️ 5 (5)
Downtown - 4br - Fire Pit - Pet friendly

No image available

$84,470
$257
89%
422$125❌❌✅Y / Y⭐️ 5 (55)
Lovely, Spacious Home-just minutes from downtown R

No image available

$81,726
$280
77%
431$130❌❌❌Y / Y⭐️ 5 (181)
4 Bed 2 Bath - 1mi From Downtown

No image available

$33,657
$135
63%
4228$100❌❌❌Y / Y⭐️ 5 (64)
Private Walkable 6br/4bath Heart Downtown Fence

No image available

$141,908
$924
41%
643$590❌❌✅Y / Y⭐️ 5 (12)
Stunning Home, Conveniently Located in Raleigh.

No image available

$60,649
$261
60%
431$169✅❌❌Y / Y⭐️ 5 (42)
Raleigh BOHO House with Pool |Sleeps 12| 6beds

No image available

$55,760
$277
55%
523$0✅❌✅Y / Y⭐️ 4.5 (72)
Entire Home in Oakwood close to Downtown|Sleeps 12

No image available

$103,799
$376
72%
622$300❌❌❌Y / Y⭐️ 4.5 (13)
Cozy Raleigh Retreat | Home theater | 15min to DT

No image available

$53,709
$144
100%
433$150❌❌❌Y / Y⭐️ 5 (88)
Sleeps 8 | Spacious Oasis | Office

No image available

$42,354
$122
89%
42.51$130✅❌❌Y / Y⭐️ 4.5 (34)
4 BR w/ Fire Pit & Outdoor Dining - King Suite

No image available

$61,664
$234
72%
42.51$0❌❌❌Y / Y⭐️ 5 (18)
Spacious 5BR, Hot Tub, Arcade Room & EV Charger!

No image available

$62,629
$372
46%
52.53$0❌✅❌Y / Y⭐️ 5 (20)
Center Downtown Big House Fence Walkable 4br/3bath

No image available

$67,634
$510
35%
432$380❌❌✅Y / Y⭐️ 5 (52)
Pet Friendly|Beautiful Neighborhood|DT Raleigh

No image available

$43,590
$172
62%
432$250❌❌✅Y / Y⭐️ 4.7 (139)
Ping-Pong | Games | Fire Pit | 15 - PNC | 15 - DT

No image available

$98,983
$396
65%
531$195❌❌❌Y / Y⭐️ 4.7 (35)
Downtown Retreat: Steps to Park & Near Downtown

No image available

$71,459
$243
77%
422$200❌❌✅Y / Y⭐️ 5 (8)
Quiet Extended Stay, by Duke-Raleigh Hospital

No image available

$60,495
$198
81%
421$130❌❌❌Y / Y⭐️ 5 (32)
Downtown Raleigh Serene Haven

No image available

$33,050
$212
41%
42.51$175❌❌❌Y / Y⭐️ 5 (5)
Centrally Located 4BD Home | BBQ | Downtown Nearby

No image available

$27,876
$136
56%
421$0❌❌❌Y / Y⭐️ 5 (13)
Spacious Home In Five Points | Close to Downtown

No image available

$61,167
$226
69%
531$255❌❌✅Y / Y⭐️ 5 (39)

Return Metrics

114.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,739$29,479$44,218$58,958$73,698$147,396$442,188
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$14,739$29,479$44,218$58,958$73,698$147,396$442,188

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

114.7%

Payback Period Days

318

Return on Investment

114.7%

property-location

3614 Woodlea Dr Raleigh, North Carolina, 27604

5 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide


Laws


Market Data

$65,218

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $243/night at 61% occupancy ($54,140.11). Airbtics projects $279/night at 64% occupancy ($65,217).

Top 51% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$65,814

Avg annual revenue

64%

Avg occupancy rate

$279

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

$25k

$65k

$100k

$145k

Sign up to see the data on 40 all comparables

$14,740

Profit

Revenue

$65,218

Operating Expenses

$20,478

Operating Income

$44,740

Net Effective Rent

$30,000

Profit (Cash Flow)

$14,740

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

114.7%

Payback Period Days

318