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 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}

Percentiles25%50%75%90%
Revenue$20,777$31,215$46,531$73,556
Occupancy48%61%73%80%
Nightly Rate$114$135$167$241

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
Serene Salem ~ FirePit, Ping-Pong. Mall. WFU. WSSU

No image available

$36,218
$156
60%
322$150❌❌❌Y / Y⭐️ 5 (61)
The Zen Ranch - Spacious Layout with Modern Decor

No image available

$48,752
$181
72%
332$150❌❌❌Y / Y⭐️ 5 (173)
The quiet and relaxing place

No image available

$22,649
$170
36%
322$35❌❌❌Y / Y⭐️ 4.5 (80)
3Bd Room : Winston Charm!

No image available

$24,730
$105
57%
31.51$100❌❌✅Y / Y⭐️ 4.5 (20)
The Inn - Country Views 10 Mins from Downtown

No image available

$56,466
$305
50%
321$99❌❌❌Y / Y⭐️ 5 (13)
King Bed • Queen Bed • 2 Twins

No image available

$73,768
$246
80%
322$150✅✅✅Y / Y⭐️ 4.8 (14)
Wine Bar| Private Patio| Pet-Friendly | Long Stays

No image available

$24,625
$106
56%
322$130❌❌✅Y / Y⭐️ 5 (136)
Cozy home away from home in cul-de-sac community!

No image available

$29,277
$106
73%
322$175❌❌❌Y / Y⭐️ 5 (93)
Charming cottage in the city

No image available

$36,096
$131
73%
322$125❌❌✅Y / Y⭐️ 5 (87)
Tranquil Cape Cod w/ Fast Freeway Access

No image available

$29,236
$105
72%
322$95❌❌✅Y / Y⭐️ 5 (155)
Tranquil 3 Bed, 2 Bath with High-speed Internet

No image available

$25,878
$100
65%
322$95❌❌✅Y / Y⭐️ 5 (167)
Cozy 3 Bedroom Home with Fenced Back Yard

No image available

$37,004
$130
75%
323$150❌❌✅Y / Y⭐️ 5 (160)
Kenbridge Single Story

No image available

$35,129
$148
63%
323$100❌❌❌Y / Y⭐️ 5 (157)
Sunshine Villa near WFU W/S Sate UNCSA w/low fees

No image available

$30,628
$160
51%
31.51$40❌❌✅Y / Y⭐️ 5 (18)
Large Ranch on 14 acres

No image available

$47,930
$364
33%
332$175✅❌❌Y / Y⭐️ 5 (4)
Kenbridge III

No image available

$37,891
$154
64%
323$125❌❌❌Y / Y⭐️ 5 (23)
Pet-Friendly | Sunroom | Parking | Backyard

No image available

$25,404
$119
51%
321$130❌❌✅Y / Y⭐️ 4.8 (118)
Comfy 3 Bedroom | Pet Friendly!

No image available

$43,287
$151
76%
314$165❌❌✅Y / Y⭐️ 4.5 (20)
Country Club Cottage II

No image available

$30,680
$167
48%
31.52$125❌❌✅Y / Y⭐️ 5 (25)
3 Bedroom Home Located in Ardmore

No image available

$38,888
$108
97%
31.52$75❌❌✅Y / Y⭐️ 5 (36)
Wake Parents! Magnolia on Country Club Location

No image available

$16,875
$104
40%
312$100❌❌❌N / Y⭐️ 5 (61)
Mental Health Break (Away) MHBA

No image available

$24,063
$128
42%
32.53$125❌❌❌Y / Y⭐️ 5 (97)
Peacefulness of Country Club Rd

No image available

$37,653
$132
77%
323$50❌❌❌Y / Y⭐️ 5 (27)
Luxury 3BR Townhome - Sleep 6

No image available

$29,600
$116
62%
32.51$125❌❌✅Y / Y⭐️ 5 (71)
Winston Salem - Country Club’s - Casa Bella

No image available

$17,381
$96
48%
322$100❌❌✅Y / Y⭐️ 4.7 (86)
Cozy Cottage on Turner Street - 3 BR 2.5 Bath

No image available

$46,111
$142
85%
32.52$160❌❌✅Y / Y⭐️ 5 (57)
King/Queen/Twins, Near Hospitals

No image available

$41,395
$130
87%
323$0❌❌✅Y / Y⭐️ 5 (43)
Midcentury Charm by the Pond

No image available

$26,720
$184
37%
31.52$100❌❌✅Y / Y⭐️ 4.5 (10)
Renovated Ardmore Rancher

No image available

$50,106
$170
80%
31.53$95❌❌✅Y / Y⭐️ 5 (34)
Fully Renovated In Buena Vista Near WFU & Downtown

No image available

$47,577
$166
75%
322$195❌❌❌Y / Y⭐️ 5 (16)
Janita 's-Three Bedroom House - King Bed-Upstairs

No image available

$25,320
$119
57%
322$95❌❌❌Y / Y⭐️ 4.5 (14)
Cozy Modern Home | Prime Location | Sleeps 8

No image available

$25,411
$131
53%
322$0❌❌✅Y / Y⭐️ 4.5 (3)
The 19th Hole: Kid & Pet Friendly in Buena Vista

No image available

$41,834
$254
45%
322$0❌❌✅Y / Y⭐️ 5 (24)
Lovely- 3/B With free parking on premises

No image available

$35,502
$108
88%
323$75❌❌❌Y / Y⭐️ 4.5 (21)
Beautiful Townhome

No image available

$57,393
$231
56%
32.53$300❌❌❌Y / N⭐️ 0 (0)
Country's Club Southern Comfort Retreat

No image available

$17,702
$136
31%
312$100❌❌❌Y / Y⭐️ 5 (7)
Winston's Salem Country Club's Oasis

No image available

$59,099
$241
67%
322$0❌❌✅Y / Y⭐️ 4.8 (20)
Fenced Backyard | Mins to WFU/Novant | Pets Alwd

No image available

$34,749
$135
64%
32.52$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-67.94%

Payback Period Days

0

Return on Investment

-67.94%

property-location

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

3 bed • 2.5 bath • 9 guests

Agent

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.

Top 51% of comparables

Top 38% 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.

$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

Sign up to see the data on 40 all comparables

-$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

0%

Cash on Cash Return

-67.94%

Payback Period Days

0