BNBCalc Short Term Rental Rental Arbitrage Analysis 4910 Wyngate Village Dr, Winston-Salem, NC, 27103

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$33,186

Profit (Cash Flow)

-$5,928

Cash on Cash Return

-67.9%

Annual Revenue

$33,186

AirDNA projects $143/night at 51% occupancy ($26,637). Airbtics projects $154/night at 59% occupancy ($33,186). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,777	$31,215	$46,531	$73,556
Occupancy	48%	61%	73%	80%
Nightly Rate	$114	$135	$167	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene Salem ~ FirePit, Ping-Pong. Mall. WFU. WSSU	$36,218	$156	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
The Zen Ranch - Spacious Layout with Modern Decor	$48,752	$181	72%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (173)
The quiet and relaxing place	$22,649	$170	36%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
3Bd Room : Winston Charm!	$24,730	$105	57%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
The Inn - Country Views 10 Mins from Downtown	$56,466	$305	50%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (13)
King Bed • Queen Bed • 2 Twins	$73,768	$246	80%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (14)
Wine Bar\| Private Patio\| Pet-Friendly \| Long Stays	$24,625	$106	56%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (136)
Cozy home away from home in cul-de-sac community!	$29,277	$106	73%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (93)
Charming cottage in the city	$36,096	$131	73%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (87)
Tranquil Cape Cod w/ Fast Freeway Access	$29,236	$105	72%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (155)
Tranquil 3 Bed, 2 Bath with High-speed Internet	$25,878	$100	65%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (167)
Cozy 3 Bedroom Home with Fenced Back Yard	$37,004	$130	75%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (160)
Kenbridge Single Story	$35,129	$148	63%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (157)
Sunshine Villa near WFU W/S Sate UNCSA w/low fees	$30,628	$160	51%	3	1.5	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (18)
Large Ranch on 14 acres	$47,930	$364	33%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (4)
Kenbridge III	$37,891	$154	64%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (23)
Pet-Friendly \| Sunroom \| Parking \| Backyard	$25,404	$119	51%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Comfy 3 Bedroom \| Pet Friendly!	$43,287	$151	76%	3	1	4	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Country Club Cottage II	$30,680	$167	48%	3	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (25)
3 Bedroom Home Located in Ardmore	$38,888	$108	97%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (36)
Wake Parents! Magnolia on Country Club Location	$16,875	$104	40%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (61)
Mental Health Break (Away) MHBA	$24,063	$128	42%	3	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (97)
Peacefulness of Country Club Rd	$37,653	$132	77%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (27)
Luxury 3BR Townhome - Sleep 6	$29,600	$116	62%	3	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (71)
Winston Salem - Country Club’s - Casa Bella	$17,381	$96	48%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
Cozy Cottage on Turner Street - 3 BR 2.5 Bath	$46,111	$142	85%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (57)
King/Queen/Twins, Near Hospitals	$41,395	$130	87%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Midcentury Charm by the Pond	$26,720	$184	37%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Renovated Ardmore Rancher	$50,106	$170	80%	3	1.5	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (34)
Fully Renovated In Buena Vista Near WFU & Downtown	$47,577	$166	75%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (16)
Janita 's-Three Bedroom House - King Bed-Upstairs	$25,320	$119	57%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy Modern Home \| Prime Location \| Sleeps 8	$25,411	$131	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
The 19th Hole: Kid & Pet Friendly in Buena Vista	$41,834	$254	45%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Lovely- 3/B With free parking on premises	$35,502	$108	88%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Beautiful Townhome	$57,393	$231	56%	3	2.5	3	$300	❌	❌	❌	Y / N	⭐️ 0 (0)
Country's Club Southern Comfort Retreat	$17,702	$136	31%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (7)
Winston's Salem Country Club's Oasis	$59,099	$241	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Fenced Backyard \| Mins to WFU/Novant \| Pets Alwd	$34,749	$135	64%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (37)

Return Metrics

-67.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,928	-$11,856	-$17,784	-$23,712	-$29,640	-$59,281	-$177,843
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	-$5,928	-$11,856	-$17,784	-$23,712	-$29,640	-$59,281	-$177,843

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-67.94%

Payback Period Days

Return on Investment

-67.94%

4910 Wyngate Village Dr Winston-Salem, North Carolina, 27103

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Winston-Salem

Guide

Zoning

Guide

Laws

$33,186

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 51% occupancy.Projected nightly rate is $154/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$34,939

Avg annual revenue

59%

Avg occupancy rate

$154

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

$30k

$55k

$75k

-$5,928

Profit

Revenue

$33,186

Operating Expenses

$16,314

Operating Income

$16,872

Net Effective Rent

$22,800

Profit (Cash Flow)

-$5,928

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-67.94%

Payback Period Days