BNBCalc Short Term Rental Investment Analysis 9358 Main Street, Castalia, NC

3 bed • 2 bath • 9 guests • $249,900

BNB

Calc

Annual Revenue

$50,667

Profit (Cash Flow)

$13,543

Cap Rate

12.2%

Annual Revenue

$50,667

Airbtics projects $170/night at 55% occupancy ($34,150). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,532	$32,661	$52,876	$73,070
Occupancy	36%	59%	68%	78%
Nightly Rate	$119	$145	$204	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcome to Southern Exposure- Nashville NC	$35,916	$147	65%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (53)
Wind Chime Haven	$19,117	$136	37%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (265)
Quaint Historic Bungalow in the Heart of Nashville	$25,103	$184	36%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (66)
Charming, spacious and updated 3 bedroom bungalow	$27,876	$96	74%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Modern & Cozy Home Mins to everything	$34,549	$119	76%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (235)
Ultimate Luxury 3 Bedroom In The Heart Of City	$33,559	$126	67%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (138)
Modern Retreat - Super Cozy	$27,367	$118	58%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (88)
Stella-3Bedroom House 2Blocks to Rocky Mount Mills	$32,962	$247	35%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (75)
Quiet retreat in the city	$20,019	$139	36%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (56)
Charming Home in Bunn	$24,073	$98	64%	3	1	4	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Modern Home In PRIME location - King Bed/ Spacious	$33,507	$124	68%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (174)
Bertha-Home 5 min to Event center and SportComplex	$32,883	$194	45%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (37)
Wonderful - City Centered Private NEW Home	$35,625	$134	68%	3	2	2	$115	❌	❌	❌	Y / N	⭐️ 5 (85)
The Georgia Stewart House …Fun and Fabulous….	$42,639	$233	50%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Treetop Paradise: Pool, volleyball, movie room	$90,103	$400	61%	3	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (88)
Charming 3 Bedroom Home In The Heart Of Rocky Mt	$64,687	$236	72%	3	1.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (264)
Modern Cottage - City Center	$27,529	$102	64%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (59)
There’s no place like home- newly renovated	$43,965	$182	66%	3	2.5	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (29)
Cozy home	$34,119	$193	41%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (1)
Spacious beautiful home.	$37,373	$108	91%	3	2	3	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
The Byrd Nest	$30,667	$117	66%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (64)
Zuri’s Cozy Chateau	$37,419	$144	71%	3	3	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
1940s Cottage Farmhouse N/I-64!	$27,670	$120	63%	3	1	7	$0	❌	❌	✅	N / N	⭐️ 5 (4)
Fun Home Away From Home w/Pool	$46,804	$278	46%	3	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Charming home in Middlesex	$32,997	$161	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cheery and bright! Pet friendly!	$43,668	$123	97%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Althea-3 bedroom 2 bath house perfect location	$37,705	$202	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cheerful 3 bedroom home located NEAR HWY-64/HWY-95	$37,200	$132	77%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (95)
House in Louisburg Country Side	$30,260	$105	70%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (14)
Sedgefield Landing - Spacious and Cozy	$32,352	$95	89%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)
Nashville Country Home	$29,534	$198	36%	3	2	22	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Lakeside Retreat	$26,938	$80	92%	3	2	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (15)
Eclectic 3bed Ranch near HWY-301	$26,457	$139	52%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (7)
Cozy Clyde by Event Center, UNC Nash and College	$30,036	$152	54%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Renovated, Comfortable and Convenient Experience	$33,503	$250	32%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

20.52% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,542	$27,085	$40,627	$54,170	$67,712	$135,425	$406,275
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$270,939	$292,203	$313,700	$335,434	$357,415	$471,269	$1,012,848

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.52%

Cap Rate

12.16%

Return on Investment

35.61%

9358 Main St Castalia, North Carolina, 27816

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

122

Airbnb Investor Score

$13,542

Annual Profit

12.2%

Cap Rate

20.5%

Cash on Cash

$50,667

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 55% occupancy.

Occupancy Rate

Top 28% 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.

$33,027

Avg annual revenue

55%

Avg occupancy rate

$170

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

$40k

$65k

$90k

$13,543

Profit

Revenue

$50,667

Operating Expenses

$20,267

Operating Income

$30,400

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$13,543

$65,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$8,500

Closing Costs

$7,497

Total

$65,977

DSCR Ratio

Strong

1.80

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.52%

Cap Rate

12.16%

Return on Investment

35.61%

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

$11,861

Deductible property tax

$2,474

Your total deduction

$12,388

Your adjusted annual income

$150,000 - $12,388 = $137,612

Taxes on $137,612 (30%)

$41,284

Your old tax bill

$45,000

Your new tax bill

$41,284

Estimated tax savings

$3,716

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:

1.21 sqft

Year built:

1918

Size:

3,176 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 1.21 sqft

Building area: 3,176 sqft

Garage: No

Heating: Forced air, heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: -

Parking: Open

Amenities: -

Price per square foot: $78

Lot Info

Zoning: -

Land Use: -

Parcel Number: 102704

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $201,680

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Cedar Grove Elementary with 5/10 star rating
Middle School: Red Oak Middle with 7/10 star rating