BNBCalc Short Term Rental Investment Analysis 472 Douglas Falls Dr, Wendell, NC 27591

3 bed • 2 bath • 9 guests • $525,000

BNB

Calc

Annual Revenue

$32,269

Profit (Cash Flow)

-$21,021

Cap Rate

2.7%

Annual Revenue

$32,269

AirDNA projects $141/night at 59% occupancy ($30,384). Airbtics projects $155/night at 57% occupancy ($32,269). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,490	$29,734	$41,616	$65,704
Occupancy	47%	56%	69%	79%
Nightly Rate	$119	$138	$156	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful home away from home 3 bedroom 2 bath	$23,671	$119	52%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Peaceful home in Knightdale	$28,080	$139	48%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
The Wendell Experience. Cozy 3-bedroom, 2 1/2 bath	$33,184	$149	57%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Wendell Home w/ Fenced Yard, Close to Raleigh	$28,581	$155	46%	3	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Farm house near Clayton, Garner, Raleigh	$44,548	$144	83%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
Lovely 3 bedroom home with a deck	$41,153	$109	95%	3	3	2	$100	❌	❌	❌	N / Y	⭐️ 4.7 (35)
Comfortable homestead with a wooded yard	$28,615	$106	70%	3	3	3	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Friendly, quiet home & neighborhood in Raleigh.	$37,973	$159	63%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cozy home decorated 4 Christmas HWY 540/87/64/440	$22,036	$122	45%	3	2	2	$102	❌	❌	❌	Y / Y	⭐️ 4.9 (157)
3 Bedroom ultra modern house	$34,641	$163	56%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (24)
Near Parks, Trails, & Downtown! Raleigh Retreat	$29,748	$112	64%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Cottage on the Boulevard -Walk to Downtown Wendell	$25,716	$131	50%	3	3	4	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
"Beachy" Getaway - Cozy and Secluded Lodge Home	$30,130	$92	84%	3	2	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
The GreyHouse, near Raleigh- 3d bed and 2 bath.	$32,056	$167	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
15 minutes to Raleigh Beauty	$29,708	$130	55%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Townhouse in Raleigh	$20,991	$169	31%	3	3	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (26)
NEW Construction House 10 mins to Downtown Raleigh	$85,649	$498	46%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Renovated home. 15 minutes to Downtown Raleigh.	$28,832	$137	53%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Cheerful entire 3 bedroom home with massage chair	$30,446	$130	60%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (12)
Historic Downtown Wendell 3-BR Charming Farmhouse!	$16,716	$147	29%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Whimsical Family Home	$34,801	$153	56%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Agradable casa con piscina	$45,523	$251	47%	3	2	3	$180	✅	✅	✅	Y / Y	⭐️ 4.8 (37)
Convenient Remote-friendly suburban oasis!	$29,691	$114	65%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Rose Garden - Delightful Private and Peaceful Home	$34,525	$107	84%	3	2	1	$79	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Charming Home with King Bed and Pool Access	$36,618	$145	69%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Chic & Spacious Home in Prime Raleigh Location	$24,255	$125	50%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Cozy Casita in Raleigh; near Knightdale.	$30,850	$133	62%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (39)
Spacious Retreat Sleeps 11 Close to Downtown	$34,649	$131	63%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (32)
Comfortable Convenient Townhome with King Suite	$39,113	$130	79%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
COZY PINES ~ A charming 3 bed 2 bath private home.	$23,436	$155	40%	3	2	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (38)
Mountain Vibes - Pleasant Serene Private Townhome	$26,418	$93	72%	3	2	1	$79	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
H.H. A Charming Getaway: Greenway/Music Park!	$64,717	$305	56%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
LARGE Modern 3 Bedroom Townhouse - Close to All	$29,805	$89	76%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Blue Mallow retreat with pool access- sleeps 10🌟	$30,016	$213	35%	3	2	1	$189	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Spacious Townhome	$23,801	$88	67%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.4 (36)
The Blue	$12,591	$215	16%	3	3	2	$0	✅	❌	✅	Y / N	⭐️ 5 (5)
Charming 3bed! Your Cozy Retreat	$37,250	$139	71%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (13)
NEW! Charming Knightdale Home, 14 Mi to Raleigh	$11,418	$120	26%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Historic Wendell Vacation Rental Near Raleigh!	$70,965	$281	69%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
LuxuryRaleighHome\|BabyFrndly\|15min toDT\| EVCharger	$36,672	$150	63%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (24)

Return Metrics

-16.26% 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)	-$21,020	-$42,041	-$63,061	-$84,082	-$105,102	-$210,205	-$630,616
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$519,729	$514,931	$510,620	$506,809	$503,516	$495,350	$643,696

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.26%

Cap Rate

2.74%

Return on Investment

-0.08%

472 Douglas Falls Dr Wendell, NC, 27591

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,518/mo

This property is for sale!

Contact Agent

-62

Airbnb Investor Score

-$21,020

Annual Profit

2.7%

Cap Rate

-16.3%

Cash on Cash

$32,269

Annual Revenue

BNBCalc predicts this property will get $155 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$33,239

Avg annual revenue

57%

Avg occupancy rate

$155

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

$10k

$35k

$60k

$85k

-$21,021

Profit

Revenue

$32,269

Operating Expenses

$17,875

Operating Income

$14,394

Mortgage & Taxes

$35,415

Profit (Cash Flow)

-$21,021

$129,250

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$8,500

Closing Costs

$15,750

Total

$129,250

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.26%

Cap Rate

2.74%

Return on Investment

-0.08%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$74,204

Your adjusted annual income

$150,000 - $74,204 = $75,796

Taxes on $75,796 (30%)

$22,739

Your old tax bill

$45,000

Your new tax bill

$22,739

Estimated tax savings

$22,261

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -