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 Rental Arbitrage Analysis 938 Brownwood Dr

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$29,563

Profit (Cash Flow)

$520

Cash on Cash Return

8.2%

Annual Revenue

$29,563

AirDNA projects $135/night at 40% occupancy ($19,723). Airbtics projects $114/night at 71% occupancy ($29,562). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 71% occupancy rate, $114 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,632$32,239$39,250$60,666
Occupancy66%77%81%86%
Nightly Rate$85$107$125$182

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
Peaceful house minutes from Wake Forest University

No image available

$34,182
$107
81%
222$80❌❌❌Y / Y⭐️ 5 (82)
Elegant Pet Friendly Ranch close to everything!

No image available

$66,216
$210
80%
222$125❌❌✅Y / Y⭐️ 5 (92)
Bungalow on Broad Street near Winston-Salem

No image available

$34,772
$133
68%
222$65❌❌✅Y / Y⭐️ 5 (57)
The Meadowbrook - 15 Minutes to Winston Salem

No image available

$12,780
$94
34%
222$60❌❌❌Y / Y⭐️ 4.9 (72)
The James Bond Hidden Cottage By Wake U & Downtown

No image available

$71,326
$187
100%
222$75❌❌✅Y / Y⭐️ 5 (84)
La Casita.Cozy, Charming near to WFU, 2 king beds

No image available

$31,206
$117
64%
211$100❌❌✅Y / Y⭐️ 4.9 (187)
Quick access to all of Winston Salem + pet fee

No image available

$11,235
$71
39%
211$50❌❌✅N / Y⭐️ 4.4 (73)
2 Bedroom 1 Bathroom Entire Home

No image available

$17,982
$56
77%
211$55❌❌✅Y / Y⭐️ 4.8 (328)
Cozy entire residence minutes to Downtown and WFU

No image available

$22,764
$76
74%
211$55❌❌✅Y / Y⭐️ 4.7 (221)
Little house by the Coliseum

No image available

$19,019
$72
69%
212$40❌❌❌Y / Y⭐️ 4.8 (94)
Camilas House

No image available

$32,120
$96
85%
212$50❌❌❌Y / Y⭐️ 4.8 (99)
2BR - Winston’s - Salem - Casa Nova - Getaway

No image available

$30,527
$101
79%
212$100❌❌✅Y / Y⭐️ 4.7 (153)
Cozy Cottage Minutes From WFU!

No image available

$34,009
$110
81%
221$75✅❌❌Y / Y⭐️ 5 (40)
The Page’s House

No image available

$38,442
$112
88%
212$75❌❌✅Y / Y⭐️ 4.9 (112)
Upscale City Cottage Getaway

No image available

$38,430
$175
60%
212$0❌❌✅Y / Y⭐️ 4.9 (37)

Return Metrics

8.18% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$519$1,039$1,559$2,078$2,598$5,196$15,590
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$519$1,039$1,559$2,078$2,598$5,196$15,590

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.18%

Payback Period Days

4462

Return on Investment

8.18%

property-location

938 Brownwood Dr Winston-Salem, North Carolina, 27105-1402

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$1,428

Zestimate

Winston-Salem

Guide

Zoning

Guide


Laws

$29,563

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 40% occupancy.Projected nightly rate is $114/night at 71% occupancy.

Top 61% of comparables

Top 34% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$33,000

Avg annual revenue

71%

Avg occupancy rate

$114

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

$50k

$70k

Sign up to see the data on 15 all comparables

$520

Profit

Revenue

$29,563

Operating Expenses

$15,843

Operating Income

$13,720

Net Effective Rent

$13,200

Profit (Cash Flow)

$520

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

8.18%

Payback Period Days

4462

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service