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 Investment Analysis 8116 Windsor Ridge Dr, Raleigh, NC 27615

4 bed • 3 bath • 12 guests • $734,000

BNB

Calc

Annual Revenue

$50,740

Profit (Cash Flow)

-$19,050

Cap Rate

4.2%

Annual Revenue

$50,740

AirDNA projects $302/night at 46% occupancy ($50,739). Airbtics projects $261/night at 63% occupancy ($60,057). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 46% occupancy rate, $302 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,293$60,568$85,259$125,211
Occupancy54%62%73%84%
Nightly Rate$181$257$305$392

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
Fenced Yard | Patio | Pet Friendly | Walk To Shops
$92,514
$365
67%
431$150❌❌✅Y / Y⭐️ 5 (57)
The Awesome 'Grizzly' Tiny Home!
$26,146
$124
51%
411$75❌❌✅N / Y⭐️ 4.8 (45)
Stay & Play Pickleball in Raleigh, NC
$90,007
$384
61%
431$225❌✅❌Y / Y⭐️ 4.9 (41)
North Hills & Nature - A Perfect Midtown Location!
$73,622
$303
64%
432$165❌❌❌Y / Y⭐️ 5 (29)
★ 4BR Kid Friendly ★ Fenced in Yard Playset
$44,469
$225
54%
4330$0❌❌✅Y / Y⭐️ 4.7 (48)
Pool Season @ Raleigh private house!
$64,727
$313
54%
432$150✅❌❌Y / Y⭐️ 4.8 (29)
4 bedroom with home office; pet & child friendly
$68,551
$218
84%
4330$125❌❌✅Y / Y⭐️ 5 (31)
North Hills Home 4 BR/2 BA with Large Studio
$58,194
$318
50%
423$0❌❌❌Y / Y⭐️ 5 (86)
North Raleigh Storybook Cottage
$38,311
$227
44%
442$175❌❌✅Y / Y⭐️ 4.7 (67)
Amazing Location | Just Across From North Hills!
$103,046
$422
64%
431$135❌❌✅Y / Y⭐️ 5 (152)
Luxurious Oasis Packed with Entertainment
$87,551
$254
89%
421$150❌❌✅Y / Y⭐️ 4.9 (85)
Lovely, Spacious Home-just minutes from downtown R
$136,563
$498
72%
431$130❌❌❌Y / Y⭐️ 5 (166)
Glenwood Home: 10 guests & 5 min to Crabtree Mall
$41,865
$130
80%
422$145❌❌✅Y / Y⭐️ 4.8 (97)
Long Lake house near RDU airport
$28,733
$202
36%
432$150❌❌❌Y / Y⭐️ 5 (186)
Spacious Home- central to Airport, Crabtree & food
$45,280
$151
77%
432$159❌❌❌Y / Y⭐️ 4.8 (67)
Whimsical & Walkable - Famous Raleigh Mill House
$97,761
$390
64%
431$155❌❌❌Y / Y⭐️ 4.9 (190)
Shananegin's near Falls Lake, Pet Friendly!
$61,635
$247
66%
432$100❌❌✅Y / Y⭐️ 5 (82)
New Hope House! 20 min to RDU | Outdoor Kitchen!
$53,607
$298
48%
433$150❌❌✅Y / Y⭐️ 5 (26)
Fenced-In 4 BR <2mi North Hills, Garage/Storage
$73,474
$275
73%
4330$0❌❌✅Y / Y⭐️ 4.5 (10)
Upscale 4 bedroom villa with large fenced backyard
$43,515
$290
39%
433$250❌❌❌Y / Y⭐️ 5 (23)
Cheerful Four Bedroom Family and Pet Friendly Home
$42,569
$153
63%
421$135❌❌✅Y / Y⭐️ 4.9 (115)
Sexy Midtown Stayspace & Contemporary Conveniences
$72,485
$326
59%
432$175❌❌✅Y / Y⭐️ 5 (57)
4 Bedrooms Townhouse~Greenways~Close To Highways
$21,450
$169
34%
435$150✅❌✅Y / Y⭐️ 5 (5)
Uptown Cottage In The Woods
$56,452
$264
54%
443$185❌❌✅Y / Y⭐️ 4.9 (51)
Sleeps 8 | Spacious Oasis | Office
$44,579
$131
87%
431$130❌❌❌Y / Y⭐️ 4.8 (26)
Newly Renovated Mid-Century 8 min from downtown
$93,223
$261
93%
432$250✅❌❌Y / Y⭐️ 5 (18)
Stunning Home, Conveniently Located in Raleigh.
$30,638
$129
60%
431$169✅❌❌Y / Y⭐️ 4.8 (26)
New! MCM Inspired Home Near Downtown/North Hills
$58,072
$183
84%
432$135❌❌❌Y / Y⭐️ 5 (35)
Raleigh Haven: LARGE 4-Bedroom Retreat
$63,772
$176
99%
432$0❌❌✅Y / Y⭐️ 5 (105)
Simple Living @ Vineyard 6 Beds-4BR w/ 2 -1/2 Bath
$27,597
$116
65%
432$0❌❌❌Y / Y⭐️ 5 (269)
Spacious 4-Bedroom-Central Private Home in Raleigh
$32,545
$156
57%
432$0❌❌❌Y / Y⭐️ 4.8 (11)
Relaxed Privacy on Park | Midtown
$55,560
$291
50%
423$150❌❌✅Y / Y⭐️ 5 (20)
Raleigh Home w/ Screened Porch: 8 Mi to Downtown!
$93,804
$410
59%
432$232❌❌❌Y / Y⭐️ 4 (8)
Raleigh Vacation Home 4 Bedrooms
$70,497
$300
61%
432$150✅❌✅Y / Y⭐️ 4.8 (13)
New Built|Dreamy Designer's Retreat |Fire Pit
$48,797
$220
59%
442$50❌❌✅Y / Y⭐️ 5 (21)
North Ridge Family Home (ID:7508)
$77,077
$300
68%
433$300❌❌✅Y / Y⭐️ 4.7 (10)
Chic & Vibrant | Pool Table | Games | Raleigh
$62,514
$280
61%
431$0✅❌✅Y / Y⭐️ 5 (1)
Beautiful 4 bedroom home with 1st floor master
$70,240
$248
76%
442$125❌❌✅Y / Y⭐️ 4.8 (15)
North Raleigh Private Retreat
$42,968
$220
48%
431$175❌❌✅Y / Y⭐️ 4.8 (19)
Oak Park Oasis - Heated Year-Round Saltwater Pool!
$143,252
$483
79%
432$175✅✅❌Y / Y⭐️ 5 (13)

Return Metrics

-10.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$19,049-$38,099-$57,149-$76,199-$95,248-$190,497-$571,493
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$587,200$587,200$587,200$587,200$587,200$587,200$587,200
Down Payment$146,800$146,800$146,800$146,800$146,800$146,800$146,800
Property Appreciation$22,020$44,700$68,061$92,123$116,907$252,434$1,047,610
Total Return$736,970$740,601$744,912$749,924$755,658$795,936$1,210,116

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.6%

Cap Rate

4.15%

Return on Investment

5.66%

property-location

8116 Windsor Ridge Dr Raleigh, NC, 27615

4 bed • 3 bath • 12 guests

Est. $3,521/mo

Agent

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$19,049

Annual Profit

4.2%

Cap Rate

-10.6%

Cash on Cash

$50,740

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $302/night at 46% occupancy.Projected nightly rate is $261/night at 63% occupancy.

Top 91% of comparables

Top 26% 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.

$63,441

Avg annual revenue

63%

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

$60k

$100k

$145k

Sign up to see the data on 40 all comparables

-$19,050

Profit

Revenue

$50,740

Operating Expenses

$20,276

Operating Income

$30,464

Mortgage & Taxes

$49,513

Profit (Cash Flow)

-$19,050

$179,570

Cash Investment

Down Payment

$146,800

Renos & Furnishing

$10,750

Closing Costs

$22,020

Total

$179,570

DSCR Ratio

Weak

0.62

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.6%

Cap Rate

4.15%

Profit (Cummulative)

-$19,050

$587,200

$10,750

$22,020

$0

Total Gain

$10,181

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

$34,836

Deductible property tax

$7,267

Your total deduction

$93,249

Your adjusted annual income

$150,000 - $93,249 = $56,751


Taxes on $56,751 (30%)

$17,025

Your old tax bill

$45,000

Your new tax bill

$17,025


Estimated tax savings

$27,975

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: -