BNBCalc Short Term Rental Rental Arbitrage Analysis 2200 Bellamy Dr, Greenville, NC, 27858

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$22,488

Profit (Cash Flow)

-$7,435

Cash on Cash Return

-112.7%

Annual Revenue

$22,488

AirDNA projects $131/night at 47% occupancy ($22,488). Airbtics projects $114/night at 59% occupancy ($24,566). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,672	$25,584	$37,081	$50,447
Occupancy	43%	55%	74%	91%
Nightly Rate	$85	$123	$132	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming home in central location	$16,908	$128	34%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Cozy Greenville Home. Central Location	$15,765	$133	31%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Cheerful 2 bedroom residential home with an office	$22,001	$131	44%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Exquisite 2BR Luxurious Suite in Greenville	$18,146	$134	37%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
2 bedroom House on Horse Farm	$20,369	$84	63%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Private 3-Room Apartment	$10,749	$66	42%	2	1	1	$25	❌	❌	❌	N / N	⭐️ 5 (31)
Exquisite 2BR Suite 4.2 miles to Vidant 10 min ECU	$25,649	$146	48%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (75)
Comfortable and quiet townhome close to ECU!	$40,804	$127	86%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (96)
The Hideaway - Central Oasis near Hospital	$32,743	$142	60%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cozy 2 Bedroom Townhouse near Everything	$20,767	$142	37%	2	2	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (78)
Bright, Spacious 2 Bedroom near campus & downtown	$62,255	$293	56%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (7)
Private Condo, Central, Travel Nurses Welcome	$19,755	$91	54%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Exquisite 2BR, 2BT Arlington House	$21,309	$142	41%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Beautiful Spacious Emerald Escape!	$45,556	$171	66%	2	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
HookerRd #8 Travel Home by Hospital	$12,608	$65	53%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Exquisite 2BR Suite monthly Rental in Greenville	$22,920	$101	62%	2	3	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
“Treetops Escape” only 10 minutes from ECU!	$39,921	$121	88%	2	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (116)
Traveling Professional’s Home Away From Home	$30,334	$112	74%	2	2	30	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Comfy Condo	$23,636	$129	41%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
COZY 2 bedroom EMERALD RETREAT- Townhouse sleeps 6	$32,308	$152	55%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (73)
Bungalow with screened in porch	$9,615	$71	37%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (17)
Exquisite 2BR House 10Min to ECU 12Min to Vidant	$42,428	$126	92%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Quaint Cottage- Close to Uptown	$24,911	$126	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cozy 2BR/2BA Duplex	$29,509	$79	100%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (2)
Downeast Southern Charm- 2 bedroom Townhome w/pool	$27,669	$126	60%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (99)
Cozy 2BR sleeps 6 near ECU Stadium and Hospital	$16,263	$101	44%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Comfortable and Quiet 2BR Duplex	$31,110	$85	100%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
HookerRd #4 Travel Home by Hospital	$14,060	$48	80%	2	3	30	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy 2-Bedroom Townhouse Close to Everything	$30,371	$113	72%	2	2	14	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Elegant 2BR/2BA near ECU Health	$25,675	$132	52%	2	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful Newly Renovated Condo!	$41,967	$126	91%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Well Appointed 2 bedroom townhouse.	$19,455	$96	53%	2	2	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (35)
Brook Lane Living	$31,110	$85	100%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Stylish Condo, Near Everything!	$27,108	$161	46%	2	2	30	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Entire Condo - Central - Newly Renovated!	$31,354	$99	84%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (9)
HookerRd #7 Travel Home by Hospital	$13,176	$48	75%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
HookerRd #2 Travel Home by Hospital	$12,750	$52	67%	2	2	30	$175	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ridgeplace B Townhome near Hospital and ECU	$14,288	$61	64%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (4)

Return Metrics

-112.65% 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)	-$7,435	-$14,870	-$22,306	-$29,741	-$37,176	-$74,353	-$223,061
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	-$7,435	-$14,870	-$22,306	-$29,741	-$37,176	-$74,353	-$223,061

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-112.65%

Payback Period Days

Return on Investment

-112.65%

2200 Bellamy Dr Greenville, North Carolina, 27858

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,921

Zestimate

Greenville

Zoning

Laws

$22,488

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 47% occupancy.Projected nightly rate is $114/night at 59% occupancy.

Occupancy Rate

Top 68% 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.

$24,921

Avg annual revenue

59%

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

$25k

$45k

$65k

-$7,435

Profit

Revenue

$22,488

Operating Expenses

$14,923

Operating Income

$7,565

Net Effective Rent

$15,000

Profit (Cash Flow)

-$7,435

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-112.65%

Payback Period Days