BNBCalc Short Term Rental Rental Arbitrage Analysis 801 Plentywood Ct, Raleigh, NC, 27615

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,734

Profit (Cash Flow)

$579

Cash on Cash Return

6.7%

Annual Revenue

$62,734

AirDNA projects $183/night at 61% occupancy ($40,772). Airbtics projects $200/night at 63% occupancy ($46,020). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,249	$44,712	$64,614	$93,605
Occupancy	51%	61%	76%	87%
Nightly Rate	$147	$194	$226	$285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
North Raleigh Vacation Rental ~ 8 Mi to Downtown!	$43,960	$285	40%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious 3 Levels on Dixon \| King Main \| Walkable	$46,804	$172	74%	3	3	2	$10	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Hot Tub \| Game Space \| Fenced In Yard	$57,996	$277	54%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Escape to Blue Wilderness: A Stylish Townhouse	$51,825	$194	71%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (56)
Lafayette Village 3+BR whole house	$40,578	$205	52%	3	3	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (26)
Recently Renovated Raleigh Retreat w/ Patio!	$54,960	$288	49%	3	3	2	$202	❌	❌	✅	Y / Y	⭐️ 5 (26)
Game Room, Theater Room & Fenced In Yard!	$47,443	$202	59%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
N. Raleigh New Luxury Gem	$41,924	$134	82%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Raleigh Retreat near North Hills	$34,858	$192	48%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Hot Tub Season! Beautiful Home! Relax and Enjoy!	$49,515	$195	67%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (84)
Private, Desirable, Convenient North Raleigh Home!	$42,260	$146	76%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (183)
Mid-Town Raleigh Living	$54,312	$145	98%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (108)
Stylish & Comfy North Hills Getaway!	$62,405	$227	73%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (53)
Renovated N Raleigh home w firepit wifi & king bed	$51,785	$226	60%	3	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Oasis in North Hills	$25,994	$134	51%	3	3	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (4)
Relax by the Creek! Relocation or Vacation	$54,732	$255	55%	3	3	2	$170	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
North Hills Nest	$52,707	$181	76%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Clean and Serene Renovated Midtown Home	$55,157	$204	72%	3	3	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
3 Bedroom house in N. Raleigh	$40,349	$121	86%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Cute home w firepit & king bed -starts at $3.5k/m	$46,595	$212	59%	3	2	7	$159	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
3 BD House - Private Yard - Music Festival Access	$32,017	$148	55%	3	2	1	$259	❌	❌	❌	Y / Y	⭐️ 5 (36)
Midtown Raleigh Charmer	$61,621	$183	92%	3	3	14	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Relaxing Raleigh Retreat w/HEATED POOL & Hot tub	$97,808	$299	88%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (82)
North Raleigh Home w/ Garden Yard Oasis	$57,348	$199	77%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (22)
Midtown Ridge	$32,000	$144	55%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Cheerful North Ridge Getaway (ID:7700)	$49,629	$226	60%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Raleigh Midtown - 3BR close to everything!	$34,517	$128	69%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (112)
Great townhome near N. Hills with community pool	$62,898	$261	65%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Revere Ranch - 1/2 mile from North Hills!	$45,058	$225	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Baileywick House	$45,817	$142	87%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cheerful 3 bedroom townhome, 15 min from Raleigh	$20,753	$90	63%	3	3	30	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
North Raleigh Charmer \| King Bed \| Shelley Lake	$36,869	$138	73%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
Hickory Hills 5 mins to North Hills	$35,400	$180	51%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
North Hills home near Six Forks Rd!	$33,882	$202	42%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Relaxing Condo in Central Raleigh	$21,269	$149	39%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Prestigious 3BD/2.5BA Home in North Hills Raleigh	$49,804	$162	84%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Renovated Townhouse in prime Raleigh area	$91,134	$249	100%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Modern home near DT Raleigh+UNC+WakeMed+WiFi+Nflix	$32,610	$166	50%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

6.73% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$578	$1,157	$1,736	$2,315	$2,894	$5,788	$17,365
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	$578	$1,157	$1,736	$2,315	$2,894	$5,788	$17,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.73%

Payback Period Days

5426

Return on Investment

6.73%

801 Plentywood Ct Raleigh, North Carolina, 27615

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$62,734

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $183/night at 61% occupancy ($40,772.18). Airbtics projects $200/night at 63% occupancy ($46,020).

Occupancy Rate

Top 26% 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.

$46,382

Avg annual revenue

63%

Avg occupancy rate

$200

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

$45k

$70k

$100k

$579

Profit

Revenue

$62,734

Operating Expenses

$20,155

Operating Income

$42,579

Net Effective Rent

$42,000

Profit (Cash Flow)

$579

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

6.73%

Payback Period Days

5426