BNBCalc Short Term Rental Rental Arbitrage Analysis 207 Pine St Unit 21

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$27,174

Profit (Cash Flow)

-$9,898

Cash on Cash Return

-152.9%

Annual Revenue

$27,174

AirDNA projects $178/night at 40% occupancy ($26,005). Airbtics projects $124/night at 60% occupancy ($27,174). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,273	$27,728	$39,088	$46,818
Occupancy	50%	55%	69%	81%
Nightly Rate	$107	$132	$146	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright & Airy Modern Home in DT Fuquay Varina	$31,540	$159	49%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Happy Place - Top Floor, DT Fuquay	$45,102	$150	80%	2	1	3	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
521 B Awesome Apartment for Get Away!	$19,275	$96	54%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
Cheerfull 2-Bedroom Home in Downtown Fuquay-Varina	$35,356	$125	72%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Oasis in the Quay entire home to relax and unwind.	$21,169	$135	38%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
521 Apt C. Historic hotel room 2 Bedroom. Cool.	$29,085	$129	60%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.7 (159)
Fenced home close to Downtown Fuquay! Pet friendly	$35,989	$101	91%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Stylish new downtown condo! Walk & explore Fuquay!	$30,810	$148	54%	2	1	5	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Welcome to Your Home Away From Home	$10,155	$56	46%	2	2	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Charming, spacious 2-BR home with free parking	$30,512	$143	56%	2	2	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (77)

Return Metrics

-152.87% 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)	-$9,898	-$19,796	-$29,695	-$39,593	-$49,492	-$98,984	-$296,954
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	-$9,898	-$19,796	-$29,695	-$39,593	-$49,492	-$98,984	-$296,954

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-152.87%

Payback Period Days

Return on Investment

-152.87%

207 Pine St 11 Fuquay-Varina, North Carolina, 27526-2500

2 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,300

Zestimate

$27,174

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 40% occupancy.Projected nightly rate is $124/night at 60% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$28,899

Avg annual revenue

60%

Avg occupancy rate

$124

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

$20k

$35k

$45k

-$9,898

Profit

Revenue

$27,174

Operating Expenses

$15,533

Operating Income

$11,642

Net Effective Rent

$21,540

Profit (Cash Flow)

-$9,898

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-152.87%

Payback Period Days