BNBCalc Short Term Rental Investment Analysis 8620 Neuse Club Ln, Raleigh, NC, 27616

3 bed • 3 bath • 9 guests • $253,999

BNB

Calc

Annual Revenue

$36,586

Profit (Cash Flow)

$1,016

Cap Rate

7.1%

Annual Revenue

$36,586

AirDNA projects $140/night at 62% occupancy ($31,703). Airbtics projects $159/night at 63% occupancy ($36,586). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,799	$36,931	$54,915	$72,577
Occupancy	52%	64%	75%	84%
Nightly Rate	$124	$149	$190	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful 3BR near soccer park	$32,382	$126	65%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy Raleigh 4 bed-pets-near DT-4xTVs	$45,415	$145	79%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Turquoise Villa	$53,580	$190	73%	3	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (62)
Updated Nestled Neuse Ranch	$39,306	$134	77%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Getaway Home	$36,868	$132	75%	3	2.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (19)
Pet Friendly, Fenced Yard with large screen Porch	$48,829	$223	56%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (106)
Mist of Botany Bay	$44,656	$156	76%	3	2	2	$140	❌	✅	✅	Y / Y	⭐️ 5 (163)
3 Bedroom house in N. Raleigh	$33,926	$105	81%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (64)
Game Room, Theater Room & Fenced In Yard!	$47,443	$202	59%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Hot Tub \| Game Space \| Fenced In Yard	$61,603	$279	57%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
The Raleigh Boho Bungalow	$44,934	$158	75%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (35)
Charming historic Bungalow by lake, pet friendly	$42,687	$117	95%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (425)
North Raleigh Tranquil Townhome	$39,236	$122	84%	3	2.5	3	$140	✅	❌	✅	Y / Y	⭐️ 5 (27)
Friends&Family Home\|1st flr Suite\|20Min from RDU	$37,605	$227	42%	3	2.5	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Charming North Raleigh Home	$35,774	$144	61%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
King Bed \| Luxury Family Home \| Near Downtown/NCSU	$46,663	$183	63%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Luxurious King 3 Bedroom Suite—in North Raleigh!	$35,373	$131	68%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Luxurious King 3 Bedroom Suite—in North Raleigh!	$41,511	$148	72%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Luxurious King 3 Bedroom Suite—in North Raleigh!	$30,276	$109	68%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Luxurious King 3 Bedroom Suite—in North Raleigh!	$32,591	$115	71%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
North Raleigh 3 bedroom home, pet friendly	$37,953	$180	53%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
HeartBeach Home w/ Peloton Parks & Trails	$34,427	$191	44%	3	3	1	$171	✅	❌	✅	Y / Y	⭐️ 5 (2)
Family Haven\|1st Flr Suite\|20 min to RDU Airport	$39,605	$250	40%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Pleasant Sunrise	$28,188	$141	51%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
N. Raleigh New Luxury Gem	$48,038	$151	84%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
15MINS from Downtown \|1st flr Suite\|Family Home	$42,113	$234	46%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 0 (1)
Spacious 3bdrm Townhome-Raleigh	$12,950	$198	15%	3	3	1	$125	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Spacious\|3 Bdrm\|2 Ba\|One Level\|Pets Allowed	$31,231	$161	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Retreat with Pool - Your Home Away from Home	$28,822	$125	63%	3	2.5	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (6)
Modern Luxury Ranch w/ Private Patio Near Mall	$31,062	$123	69%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy TownHome in Raleigh\|Sleeps8	$40,845	$124	90%	3	3	15	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Cute and cozy townhouse in Raleigh sleeps 8	$36,633	$123	75%	3	3	3	$150	❌	❌	✅	Y / N	⭐️ 3.5 (7)
The Perfect Escape: Cozy & Fully Equipped	$30,606	$226	37%	3	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Northeast Raleigh Home	$42,493	$129	90%	3	2.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Modern Hideaway near North Hills	$50,015	$155	85%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
Family Haven\| 20 Min to RDU\| Near Shopping Mall	$39,444	$201	50%	3	4	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Spacious Home, Pet-Friendly, Game Room,Bar Seating	$20,450	$110	46%	3	3	1	$175	✅	❌	✅	Y / Y	⭐️ 4.4 (5)
Raleigh Retreat	$33,964	$160	58%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (2)
Cozy Retreat with Pool - Your Home Away from Home	$32,669	$95	55%	3	3	1	$190	✅	❌	✅	Y / Y	⭐️ 3.9 (17)
Modern home near DT Raleigh+UNC+WakeMed+WiFi+Nflix	$32,610	$166	50%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

1.51% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,016	$2,032	$3,048	$4,065	$5,081	$10,162	$30,488
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$203,199	$203,199	$203,199	$203,199	$203,199	$203,199	$203,199
Down Payment	$50,799	$50,799	$50,799	$50,799	$50,799	$50,799	$50,799
Property Appreciation	$7,619	$15,468	$23,552	$31,879	$40,455	$87,354	$362,523
Total Return	$262,635	$271,500	$280,600	$289,943	$299,535	$351,516	$647,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.51%

Cap Rate

7.14%

Return on Investment

16.57%

8620 Neuse Club Ln Raleigh, North Carolina, 27616

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,218/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,016

Annual Profit

7.1%

Cap Rate

1.5%

Cash on Cash

$36,586

Annual Revenue

BNBCalc predicts this property will get $159 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$38,119

Avg annual revenue

63%

Avg occupancy rate

$159

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

$10k

$30k

$45k

$65k

$1,016

Profit

Revenue

$36,586

Operating Expenses

$18,436

Operating Income

$18,150

Mortgage & Taxes

$17,134

Profit (Cash Flow)

$1,016

$67,170

Cash Investment

Down Payment

$50,800

Renos & Furnishing

$8,750

Closing Costs

$7,620

Total

$67,170

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.51%

Cap Rate

7.14%

Return on Investment

16.57%

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

$12,055

Deductible property tax

$2,515

Your total deduction

$25,354

Your adjusted annual income

$150,000 - $25,354 = $124,646

Taxes on $124,646 (30%)

$37,394

Your old tax bill

$45,000

Your new tax bill

$37,394

Estimated tax savings

$7,606

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:

435 sqft

Year built:

2005

Size:

1,632 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced air, Electric, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 435 sqft

Building area: 1,632 sqft

Garage: No

Heating: Forced air, electric, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: None

Parking: -

Amenities: -

Price per square foot: $155

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1738182162440315455

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $1

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Wildwood Forest Elementary with 4/10 star rating
Middle School: East Millbrook Middle with 3/10 star rating
High School: Wakefield High with 7/10 star rating