BNBCalc Short Term Rental Investment Analysis 504 Harvard St, Raleigh, NC 27609

4 bed • 3 bath • 12 guests • $3,500

BNB

Calc

Annual Revenue

$57,197

Profit (Cash Flow)

$35,845

Cap Rate

1030.9%

Annual Revenue

$57,197

AirDNA projects $230/night at 49% occupancy ($41,162). Airbtics projects $261/night at 60% occupancy ($57,197). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,304	$56,108	$81,250	$110,221
Occupancy	54%	60%	66%	75%
Nightly Rate	$192	$246	$325	$388

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
North Hills Home 4 BR/2 BA with Large Studio	$60,723	$353	47%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Relaxed Privacy on Park \| Midtown	$59,566	$285	55%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxurious Oasis Packed with Entertainment	$54,261	$154	89%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (98)
The Awesome 'Grizzly' Tiny Home!	$20,803	$104	48%	4	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.8 (52)
North Raleigh Storybook Cottage	$34,758	$204	44%	4	4	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (71)
Cheerful Four Bedroom Family and Pet Friendly Home	$38,048	$151	59%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Downtown Historic Oakwood 4 Bedroom Duplex	$39,254	$192	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (85)
NC State Modern Farmhouse, 4 bed, all en-suite!	$56,670	$385	39%	4	5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (119)
Magnificent on Martin - Sleeps 9 close to downtown	$36,805	$186	52%	4	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Huge Rooftop Turf Patio w/ Stunning Skyline Views!	$89,430	$387	62%	4	5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (66)
Charming House in DT Raleigh-Walkable!	$50,052	$234	56%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
Private & Relaxing Willow Creek Getaway - Near DT	$55,660	$249	60%	4	4	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (35)
NEW Downtown Home with Rooftop Deck - Walkable	$100,121	$420	63%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (132)
Dreamy Bungalow w/ Fire Pit\|Game Room\|1 Mile to DT	$63,115	$221	75%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (90)
Oak City Lights	$39,556	$181	56%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Glenwood Home: 10 guests & 5 min to Crabtree Mall	$42,502	$122	87%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Historic 'Green Book' Gem In Downtown Raleigh	$60,600	$244	67%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Beautiful 4 BR Home, 15 Min Walk to Downtown	$35,365	$203	46%	4	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.7 (102)
Historic House in Downtown Raleigh~Built in 1919	$48,115	$188	66%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Raleigh State Of Mind	$39,381	$227	45%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (54)
Historic Oakwood Old Schoolhouse, walk downtown!	$95,378	$315	82%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cute space, Good taste, & a Big behind (backyard)!	$63,760	$249	67%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
The Sanctuary Downtown >5mi Downtown & Union Park	$53,895	$192	73%	4	2	1	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Elegant Retreat near PNC,2 King Suites, Bonus Room	$59,349	$305	50%	4	4	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (51)
Amazing Location \| Walk Across To North Hills	$63,048	$252	65%	4	3	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (153)
Stay & Play Pickleball in Raleigh, NC	$100,038	$405	66%	4	3	1	$225	❌	✅	❌	Y / Y	⭐️ 4.9 (47)
North Hills Sanctuary @ Rowe Inn	$68,703	$331	55%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Sky Deck~Walk Dtwn~15+~Pets~Fenced~Tesla Model Y	$75,026	$324	57%	4	4	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (17)
Uptown Cottage In The Woods	$72,660	$356	52%	4	4	3	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Capital Cottage Close 2 downtown	$43,349	$200	54%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Stunning Home, Conveniently Located in Raleigh.	$70,079	$302	61%	4	3	1	$169	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
New Built\|Dreamy Designer's Retreat \|Fire Pit	$50,465	$220	61%	4	4	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (27)
N. Raleigh Retreat \| Mins to Downtown \| Pets OK	$104,510	$429	65%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (64)
Lovely, Spacious Home-just minutes from downtown R	$48,734	$185	68%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (178)
Whimsical & Walkable - Famous Raleigh Mill House	$64,867	$264	61%	4	3	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
New! MCM Inspired Home Near Downtown/North Hills	$60,777	$198	81%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (38)
Raleigh house sleeps 10 - starts @ $5.5k/month	$97,524	$447	59%	4	2	7	$189	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Fenced-In 4 BR 2mi North Hills, Garage Storage	$65,422	$275	65%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Raleigh house w master suite - 4min to Fenton	$82,747	$375	59%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.3 (5)
4 Bed 2 Bath - 1mi From Downtown	$35,507	$137	65%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (46)

Return Metrics

310.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,845	$71,690	$107,536	$143,381	$179,227	$358,454	$1,075,364
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800
Down Payment	$700	$700	$700	$700	$700	$700	$700
Property Appreciation	$105	$213	$324	$439	$557	$1,203	$4,995
Total Return	$39,450	$75,404	$111,360	$147,321	$183,284	$363,158	$1,083,859

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

310.21%

Cap Rate

1,030.9%

Return on Investment

311.42%

504 Harvard St Raleigh, NC, 27609

4 bed • 3 bath • 12 guests

Purchase Price

Est. $17/mo

This property is for sale!

Contact Agent

10021

Airbnb Investor Score

$35,845

Annual Profit

1030.9%

Cap Rate

310.2%

Cash on Cash

$57,197

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 49% occupancy.Projected nightly rate is $261/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$60,015

Avg annual revenue

60%

Avg occupancy rate

$261

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

$20k

$50k

$75k

$105k

$35,845

Profit

Revenue

$57,197

Operating Expenses

$21,116

Operating Income

$36,082

Mortgage & Taxes

$236

Profit (Cash Flow)

$35,845

$11,555

Cash Investment

Down Payment

$700

Renos & Furnishing

$10,750

Closing Costs

$105

Total

$11,555

DSCR Ratio

Strong

152.82

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

310.21%

Cap Rate

1,030.9%

Return on Investment

311.42%

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

$166

Deductible property tax

$35

Your total deduction

-$34,015

Your adjusted annual income

$150,000 - -$34,015 = $184,015

Taxes on $184,015 (30%)

$55,205

Your old tax bill

$45,000

Your new tax bill

$55,205

Estimated tax savings

-$10,205

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -