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}

Percentiles	25%	50%	75%	90%
Revenue	$37,293	$60,568	$85,259	$125,211
Occupancy	54%	62%	73%	84%
Nightly Rate	$181	$257	$305	$392

Seasonality (Profit by Month)

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%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Awesome 'Grizzly' Tiny Home!	$26,146	$124	51%	4	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.8 (45)
Stay & Play Pickleball in Raleigh, NC	$90,007	$384	61%	4	3	1	$225	❌	✅	❌	Y / Y	⭐️ 4.9 (41)
North Hills & Nature - A Perfect Midtown Location!	$73,622	$303	64%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (29)
★ 4BR Kid Friendly ★ Fenced in Yard Playset	$44,469	$225	54%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
Pool Season @ Raleigh private house!	$64,727	$313	54%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
4 bedroom with home office; pet & child friendly	$68,551	$218	84%	4	3	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (31)
North Hills Home 4 BR/2 BA with Large Studio	$58,194	$318	50%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
North Raleigh Storybook Cottage	$38,311	$227	44%	4	4	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (67)
Amazing Location \| Just Across From North Hills!	$103,046	$422	64%	4	3	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (152)
Luxurious Oasis Packed with Entertainment	$87,551	$254	89%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Lovely, Spacious Home-just minutes from downtown R	$136,563	$498	72%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (166)
Glenwood Home: 10 guests & 5 min to Crabtree Mall	$41,865	$130	80%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Long Lake house near RDU airport	$28,733	$202	36%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (186)
Spacious Home- central to Airport, Crabtree & food	$45,280	$151	77%	4	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Whimsical & Walkable - Famous Raleigh Mill House	$97,761	$390	64%	4	3	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (190)
Shananegin's near Falls Lake, Pet Friendly!	$61,635	$247	66%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (82)
New Hope House! 20 min to RDU \| Outdoor Kitchen!	$53,607	$298	48%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Fenced-In 4 BR <2mi North Hills, Garage/Storage	$73,474	$275	73%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Upscale 4 bedroom villa with large fenced backyard	$43,515	$290	39%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cheerful Four Bedroom Family and Pet Friendly Home	$42,569	$153	63%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Sexy Midtown Stayspace & Contemporary Conveniences	$72,485	$326	59%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (57)
4 Bedrooms Townhouse~Greenways~Close To Highways	$21,450	$169	34%	4	3	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (5)
Uptown Cottage In The Woods	$56,452	$264	54%	4	4	3	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Sleeps 8 \| Spacious Oasis \| Office	$44,579	$131	87%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Newly Renovated Mid-Century 8 min from downtown	$93,223	$261	93%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (18)
Stunning Home, Conveniently Located in Raleigh.	$30,638	$129	60%	4	3	1	$169	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
New! MCM Inspired Home Near Downtown/North Hills	$58,072	$183	84%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (35)
Raleigh Haven: LARGE 4-Bedroom Retreat	$63,772	$176	99%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Simple Living @ Vineyard 6 Beds-4BR w/ 2 -1/2 Bath	$27,597	$116	65%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (269)
Spacious 4-Bedroom-Central Private Home in Raleigh	$32,545	$156	57%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Relaxed Privacy on Park \| Midtown	$55,560	$291	50%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Raleigh Home w/ Screened Porch: 8 Mi to Downtown!	$93,804	$410	59%	4	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4 (8)
Raleigh Vacation Home 4 Bedrooms	$70,497	$300	61%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
New Built\|Dreamy Designer's Retreat \|Fire Pit	$48,797	$220	59%	4	4	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (21)
North Ridge Family Home (ID:7508)	$77,077	$300	68%	4	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Chic & Vibrant \| Pool Table \| Games \| Raleigh	$62,514	$280	61%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Beautiful 4 bedroom home with 1st floor master	$70,240	$248	76%	4	4	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
North Raleigh Private Retreat	$42,968	$220	48%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Oak Park Oasis - Heated Year-Round Saltwater Pool!	$143,252	$483	79%	4	3	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-10.6%

Cap Rate

4.15%

Return on Investment

5.66%

8116 Windsor Ridge Dr Raleigh, NC, 27615

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,521/mo

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.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

-$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

Revenue Appreciation

Cash on Cash Return

-10.6%

Cap Rate

4.15%

Return on Investment

5.66%

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: -