BNBCalc Short Term Rental Rental Arbitrage Analysis 19 Boxwood Dr, Durham, NC, 27713

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,967

Profit (Cash Flow)

-$4,439

Cash on Cash Return

-50.2%

Annual Revenue

$46,967

AirDNA projects $180/night at 54% occupancy ($35,501). Airbtics projects $148/night at 63% occupancy ($34,055). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,320	$35,799	$49,130	$66,081
Occupancy	49%	64%	77%	83%
Nightly Rate	$120	$146	$167	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 3-bedroom home on quiet street	$20,474	$79	65%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Modern Farmhouse \| 10mins Duke \| 15mins UNC & RTP	$48,127	$166	74%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (115)
Cheerful cottage w/ 1st floor BR near UNC and Duke	$54,456	$161	89%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Cheerful 3 BR home in South Durham near everything	$38,881	$105	98%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (172)
Spacious 3 Bed Room House in RTP	$23,818	$156	40%	3	4	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (241)
Stylish living close to RTP, UNC, & Duke!	$29,728	$126	59%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (235)
3 Bed Stylish, Bright, Peaceful South Durham Home	$38,375	$146	69%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Bull City Abode: Durham home, close to everything!	$37,075	$122	79%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (276)
Hyacinth House	$31,622	$147	56%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (290)
Full Home Cheerful 3-bedroom Ranch	$32,986	$159	54%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
The Restful Retreat-sleeps 6 Duke UNC Chapel Hill	$27,654	$143	50%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Urban Farm House	$25,466	$98	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy 3-bedroom home near UNC-CH and Duke	$48,352	$173	74%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (54)
3bd Lake pool access near Duke UNC Southpoint	$37,721	$135	75%	3	3	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (110)
Charming home betw. Duke & UNC with wooded trails	$38,464	$120	83%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
NEW Tranquil Bungalow - Durham	$28,958	$120	64%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
1 story Ranch in South Durham/RTP/UNC/Duke/ RDU	$43,273	$150	78%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (42)
Cheerful pet-friendly 3 bedroom including big yard	$30,264	$100	76%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Game Room \| RDU Airport \| Shopping \| Duke \| UNC	$37,320	$151	64%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (105)
Cozy & Convenient to Everything	$29,676	$161	49%	3	3	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (52)
Duke 10 Min Away! 3 Bedroom	$45,467	$246	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
LARGE yard near RTP- Renovated in 2023	$23,025	$83	67%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Spacious & Modern Townhome 6 Mi to Duke!	$26,906	$208	31%	3	4	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxor 3Bd Home near Duke/Medicals/UNC/Downtn/NCCU	$34,963	$113	78%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (35)
Peaceful, townhome in Hope Valley Farms	$27,087	$128	53%	3	3	2	$159	✅	❌	❌	Y / N	⭐️ 4.7 (23)
Eclectic Home Minutes From Downtown Durham	$52,200	$231	58%	3	1	1	$57	❌	❌	✅	Y / Y	⭐️ 5 (129)
Private - Pet Friendly - 3bd Home in South Durham	$70,881	$224	86%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (49)
Hip Bungalow * Mins to Duke, UNC, RDU & Downtown *	$52,926	$185	77%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Be Comfy in Bull City	$46,470	$135	91%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
Durham Vacation Rental ~ 6 Mi to Downtown!	$30,075	$150	48%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (15)
Brand new home near Durham/Duke	$32,680	$99	82%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
An Urban Retreat in RDU	$34,299	$105	78%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (74)
Perfect Durham Location home	$15,723	$116	35%	3	1	3	$75	❌	❌	✅	Y / Y	⭐️ 3.2 (4)
*Spacious King Suite- central to Duke/UNC/Airport	$31,384	$178	46%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
Elegant Urban Oasis	$38,163	$154	62%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
*Spacious King Suite- central to Duke/UNC/Airport	$20,422	$180	31%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (180)
Modern house in a great area!	$33,950	$195	47%	3	3	2	$30	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Lovely TH perfectly located in Woodcroft!	$33,779	$142	65%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Pet-Friendly Durham Vacation Rental w/ Large Deck!	$30,165	$123	60%	3	3	3	$186	❌	❌	✅	Y / Y	⭐️ 4.4 (11)

Return Metrics

-50.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,438	-$8,877	-$13,316	-$17,755	-$22,194	-$44,389	-$133,168
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	-$4,438	-$8,877	-$13,316	-$17,755	-$22,194	-$44,389	-$133,168

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-50.15%

Payback Period Days

Return on Investment

-50.15%

19 Boxwood Dr Durham, North Carolina, 27713

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$46,967

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 54% occupancy.Projected nightly rate is $148/night at 63% occupancy.

Occupancy Rate

Top 26% 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.

$34,918

Avg annual revenue

63%

Avg occupancy rate

$148

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

-$4,439

Profit

Revenue

$46,967

Operating Expenses

$18,106

Operating Income

$28,861

Net Effective Rent

$33,300

Profit (Cash Flow)

-$4,439

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-50.15%

Payback Period Days