BNBCalc Short Term Rental Rental Arbitrage Analysis 152 Cedar Creek Rd

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,232

Profit (Cash Flow)

$472

Cash on Cash Return

7.2%

Annual Revenue

$41,232

AirDNA projects $213/night at 53% occupancy ($41,232). Airbtics projects $183/night at 60% occupancy ($40,103). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,011	$36,446	$58,107	$90,596
Occupancy	50%	57%	70%	82%
Nightly Rate	$107	$166	$217	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heaven's Point \| Great views, pet friendly	$81,635	$306	70%	2	3	1	$230	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
Pine Creek Cabin \| Creek, Hot Tub & Fire Pit!	$48,607	$248	52%	2	3	1	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (53)
Serenity Cabin \| Pet friendly, Hot Tub & Dock	$53,468	$209	62%	2	3	1	$298	✅	✅	✅	Y / Y	⭐️ 4.7 (30)
Now Open Power Water Internet Great Views for Fall	$74,942	$221	90%	2	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (44)
Fairway Townhouse: Breathtaking views at Lake Lure	$29,572	$128	58%	2	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Cabin 9 ~ a comfy rustic vintage retreat	$63,409	$231	75%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Black Mountain Cabin w/ Hot Tub & Pond On-Site	$97,500	$402	65%	2	1	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (39)
Apple Valley 59	$16,154	$81	47%	2	1	1	$60	✅	✅	❌	N / N	⭐️ 5 (5)
Apple Valley 43	$14,765	$82	44%	2	1	1	$60	✅	✅	❌	N / Y	⭐️ 4.5 (2)
Hidden Haven: Near Lake Lure & Chimney Rock	$29,309	$147	51%	2	1	2	$170	❌	✅	❌	Y / Y	⭐️ 4.9 (42)
Lake Lure Stay and Play	$52,069	$157	82%	2	1	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (119)
Lola’s Getaway!	$50,284	$166	70%	2	1	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (77)
Lilly and Oliver's Cabin	$52,876	$202	62%	2	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (11)
Romantic Cabin Getaway minutes from Chimney Rock	$42,297	$200	55%	2	1	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (84)
Black Mountain A-frame with hot tub	$58,031	$244	63%	2	3	10	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (52)
Apple Valley 19	$18,050	$81	56%	2	1	1	$60	✅	✅	✅	N / Y	⭐️ 4 (5)
No Damage, we have Power/Water/Wifi	$57,144	$200	74%	2	1	2	$185	❌	✅	❌	Y / Y	⭐️ 5 (66)
Mountain Lake Townhome in Golf Resort for 8	$26,072	$115	55%	2	3	2	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (109)
Luxury 2/2.5 King Suites,Views,Trails,Hot Tub,EV	$85,067	$474	48%	2	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (39)
Apple Valley 50	$13,424	$82	40%	2	1	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (2)
Apple Valley 07	$12,537	$82	36%	2	1	2	$60	✅	✅	❌	Y / Y	⭐️ 5 (1)
Apple Valley 22	$22,204	$83	67%	2	1	1	$60	✅	✅	❌	N / Y	⭐️ 0 (0)
Apple Valley 47	$21,027	$97	54%	2	1	1	$60	✅	✅	✅	N / Y	⭐️ 5 (3)
Wandering Bear - Power and Clean Well Water are ON	$39,469	$166	60%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
The Farm Lake Lure	$24,315	$153	40%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (29)
Serenity Escape by CM \| Hot Tub, Grill, & Fire Pit	$38,801	$120	85%	2	1	2	$149	❌	✅	✅	Y / Y	⭐️ 4.8 (41)
Fairway Villa 604	$38,664	$155	64%	2	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (2)
MCM Creekside Cabin with Hot Tub & Yoga Deck	$33,165	$109	82%	2	1	1	$30	❌	✅	❌	Y / Y	⭐️ 5 (123)
RiverRetreat/Chimney Rock/LakeLure/Hendersonville	$65,488	$190	94%	2	1	3	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (60)
Tiny Cabin in Lake Lure, Private Mountain Views	$20,678	$101	52%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (391)
Falcon’s Folly ~ A cozy creek-side retreat	$38,664	$139	76%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cozy 2-bedroom cabin with hot tub	$27,177	$171	38%	2	1	2	$135	❌	✅	✅	Y / Y	⭐️ 4.8 (75)
Riverfront-hot tub-firepit Bat Cave/Hendersonville	$42,813	$243	46%	2	3	2	$170	❌	✅	✅	Y / Y	⭐️ 4.8 (10)
See Level \| Charcoal Grill, Deck & Views!	$41,109	$216	52%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Apple Valley 09	$20,318	$80	64%	2	1	1	$60	✅	✅	❌	N / Y	⭐️ 4 (1)
Private Luxury Mountaintop Retreat on 10 Acres	$71,715	$485	40%	2	1	3	$195	❌	✅	✅	Y / Y	⭐️ 5 (6)
Sacred Way \| Privacy & Eagle Rock Trail Access!	$36,168	$183	54%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
little mountain; a cozy, quiet retreat w/ hot tub	$104,653	$287	99%	2	2	2	$110	❌	✅	✅	Y / Y	⭐️ 5 (77)
Apple Valley 03	$17,748	$82	57%	2	1	1	$60	✅	✅	✅	Y / Y	⭐️ 5 (1)
Panther Cat Perch \| Log Cabin & 15 Min to Town!	$33,725	$210	41%	2	3	1	$229	❌	❌	❌	Y / Y	⭐️ 4.7 (13)

Return Metrics

7.15% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$472	$944	$1,416	$1,888	$2,360	$4,721	$14,165
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	$472	$944	$1,416	$1,888	$2,360	$4,721	$14,165

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.15%

Payback Period Days

5105

Return on Investment

7.15%

152 Cedar Creek Rd Black Mountain, North Carolina, 28711

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,500

Zestimate

$41,232

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 53% occupancy.Projected nightly rate is $183/night at 60% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$42,877

Avg annual revenue

60%

Avg occupancy rate

$183

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

$75k

$105k

$472

Profit

Revenue

$41,232

Operating Expenses

$17,360

Operating Income

$23,872

Net Effective Rent

$23,400

Profit (Cash Flow)

$472

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

7.15%

Payback Period Days

5105