BNBCalc Short Term Rental Investment Analysis 722 W 2nd St, Washington, NC 27889

3 bed • 2 bath • 9 guests • $649,500

BNB

Calc

Annual Revenue

$39,172

Profit (Cash Flow)

-$23,413

Cap Rate

3.1%

Annual Revenue

$39,172

AirDNA projects $195/night at 55% occupancy ($39,172). Airbtics projects $243/night at 62% occupancy ($55,027). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,711	$46,358	$89,100	$131,252
Occupancy	49%	64%	77%	81%
Nightly Rate	$167	$192	$309	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous North Carolina Retreat w/ Fire Pit!	$107,845	$386	72%	3	3	2	$196	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Stunning 3 bedroom home in the historic district!	$62,066	$278	61%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
The River Club II	$81,968	$312	67%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (21)
The Little Bonner St. House in Historic Downtown	$55,972	$191	78%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (63)
Vacation Retreat - 3-Bedroom/Den waterfront home.	$54,109	$308	48%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Romantic Washington Located on the Pamlico River	$54,996	$452	32%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Baker House on E. 4th w/ 2 Living Rooms	$46,805	$170	73%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (24)
Historic East 2nd Street Home	$54,870	$183	79%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Chocowinity Waterfront Getaway w/ Boat Dock!	$158,287	$520	82%	3	3	3	$253	❌	❌	❌	Y / Y	⭐️ 5 (20)
Waterfront home on the Pamlico	$33,459	$229	37%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Vintage Riverfront Cottage	$32,726	$194	44%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The River Club	$40,475	$229	43%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Creek Life at its Best ~ Cozy 3 bedroom cottage	$60,674	$200	82%	3	3	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (33)
Classic 1940's Cottage on Pamlico River	$52,999	$190	72%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
East Carolina Cabin 20 Acres	$59,186	$165	94%	3	3	7	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Play & Stay: 12th St Bungalow	$50,962	$236	59%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Home away from Home	$42,440	$184	60%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Mrs Jackson’s Chateau	$45,344	$170	69%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Downtown Historic Waterfront 3BR Home	$88,531	$431	52%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Entire Townhouse, Travel Nurses, Kid Friendly!	$20,634	$100	49%	3	3	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
The Pirate Place: family friendly, waterfront home	$40,675	$174	60%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Relax, Renew, Refresh: Pamlico River Living	$38,332	$190	50%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beautiful Home on the Golf Course (Greenville)	$34,157	$117	79%	3	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Experience a Farm House on 30 acres	$127,162	$358	96%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
Pamlico River Vacation Rental w/ Game Room	$78,640	$386	54%	3	3	2	$171	❌	❌	✅	Y / Y	⭐️ 5 (8)
La Pradera Country Home Near Washington	$35,052	$112	77%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (113)
Home just outside of Washington	$44,469	$150	81%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Historic Bath, Cheerful 3 Bedroom River Cottage	$32,956	$168	51%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Gallagher c.1903 Riverfront 3 bed, 2 bath on Main	$144,768	$505	78%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (1)
Bonner Bungalow: Downtown Escape Near the Water	$21,800	$250	23%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Home on the golf course (Greenville) Travel Nurses	$17,792	$87	55%	3	2	21	$120	❌	❌	❌	Y / Y	⭐️ 5 (8)
NEW 3 bedroom cottage steps from the Pamlico	$32,816	$200	43%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (60)
Harborview Cottage at the WYCC	$24,156	$150	44%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (37)
Cabin on the Creek with Private Swimming Pool/Pier	$98,685	$350	75%	3	3	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (25)
Cozy North Carolina Retreat Near Fishing & Boating	$144,156	$512	73%	3	2	2	$269	❌	❌	❌	Y / N	⭐️ 5 (3)
PIPSHAK on the Pamlico River	$28,401	$288	25%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (63)
Perfect 3 bedroom in Greenville	$37,351	$157	65%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Creekside Cabinairbnb.com/h/creeksidecabin	$40,843	$151	71%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (11)
Apartment on a Golf Course 2	$43,592	$150	78%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Vintage Cottage with Amazing Riverfront Views	$51,728	$174	64%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (29)

Return Metrics

-14.82% 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)	-$23,413	-$46,826	-$70,239	-$93,652	-$117,066	-$234,132	-$702,396
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,380	$13,155	$20,347	$27,982	$36,089	$84,768	$519,600
Down Payment	$129,900	$129,900	$129,900	$129,900	$129,900	$129,900	$129,900
Property Appreciation	$19,485	$39,554	$60,226	$81,517	$103,448	$223,373	$927,006
Total Return	$132,352	$135,783	$140,233	$145,747	$152,371	$203,910	$874,110

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.82%

Cap Rate

3.14%

Return on Investment

1.55%

722 W 2nd St Washington, NC, 27889

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,115/mo

This property is for sale!

Contact Agent

-55

Airbnb Investor Score

-$23,413

Annual Profit

3.1%

Cap Rate

-14.8%

Cash on Cash

$39,172

Annual Revenue

BNBCalc predicts this property will get $243 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$58,046

Avg annual revenue

62%

Avg occupancy rate

$243

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

$15k

$65k

$110k

$160k

-$23,413

Profit

Revenue

$39,172

Operating Expenses

$18,772

Operating Income

$20,400

Mortgage & Taxes

$43,813

Profit (Cash Flow)

-$23,413

$157,885

Cash Investment

Down Payment

$129,900

Renos & Furnishing

$8,500

Closing Costs

$19,485

Total

$157,885

DSCR Ratio

Weak

0.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.82%

Cap Rate

3.14%

Return on Investment

1.55%

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

$30,826

Deductible property tax

$6,430

Your total deduction

$88,931

Your adjusted annual income

$150,000 - $88,931 = $61,069

Taxes on $61,069 (30%)

$18,321

Your old tax bill

$45,000

Your new tax bill

$18,321

Estimated tax savings

$26,679

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: -