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 209 Bowling Farm Ct

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,768

Profit (Cash Flow)

-$6,232

Cash on Cash Return

-72.5%

Annual Revenue

$30,768

AirDNA projects $223/night at 61% occupancy ($49,684). Airbtics projects $162/night at 52% occupancy ($30,768). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 52% occupancy rate, $162 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,371$29,177$40,379$42,315
Occupancy36%50%67%75%
Nightly Rate$125$145$172$242

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-72.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,231-$12,463-$18,695-$24,926-$31,158-$62,317-$186,951
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-$6,231-$12,463-$18,695-$24,926-$31,158-$62,317-$186,951

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-72.46%

Payback Period Days

0

Return on Investment

-72.46%

property-location

209 Bowling Farm Ct Raleigh, North Carolina, 27603-9074

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$1,917

Zestimate

Raleigh

Guide

Zoning

Market

Guide


Laws


Market Data

$30,768

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 61% occupancy.Projected nightly rate is $162/night at 52% occupancy.

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

-$6,232

Profit

Revenue

$30,768

Operating Expenses

$16,000

Operating Income

$14,768

Net Effective Rent

$21,000

Profit (Cash Flow)

-$6,232

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-72.46%

Payback Period Days

0