BNBCalc Short Term Rental Rental Arbitrage Analysis 2703 Augusta Dr

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Justin Thompson

jrtcreativeworks@gmail.com

Annual Revenue

$33,749

Profit (Cash Flow)

-$6,027

Cash on Cash Return

-94.9%

Annual Revenue

$33,749

AirDNA projects $139/night at 50% occupancy ($25,384). Airbtics projects $154/night at 60% occupancy ($33,748). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,769	$29,313	$54,620	$87,707
Occupancy	45%	53%	82%	95%
Nightly Rate	$93	$141	$173	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upstairs Apartment of Historic Mangum House	$37,142	$179	53%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (36)
A+ Location with Chef's Kitchen - Central Durham	$52,200	$141	96%	2	2	14	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Contemporary Garden Apartment. Close to Downtown.	$22,654	$122	47%	2	1	2	$94	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
* Prime Place * Pet Friendly * King Bed *	$10,777	$46	44%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
* Durham Diggs * Pet Friendly * King Bed *	$9,044	$45	34%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Cozy House Near Downtown	$35,988	$99	95%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (90)
Trillium 2BR 1BA @ Hillside Park	$36,517	$166	55%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Bull City Apts near Downtown - Roxboro St 22xx	$39,468	$462	23%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Cozy Bungalow-near Duke, Hospital, Walk to food	$19,436	$129	37%	2	1	1	$109	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Cozy Luxury 2-Bedroom Basement Apartment w/ Patio	$21,643	$87	62%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Tulip 2BR 1BA @ Hillside Park	$32,940	$168	49%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Charming 2 BR on quiet, wooded street	$64,282	$161	100%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Duke-Rockwood Gem:fenced yard-2BR, 2BA + Office	$91,234	$286	85%	2	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (17)
Full reno, walk to restaurants!	$54,024	$178	80%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (53)
* Cozy Crib * Pet Friendly * King Bed *	$10,842	$44	52%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (86)

Return Metrics

-94.9% 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)	-$6,026	-$12,053	-$18,080	-$24,107	-$30,133	-$60,267	-$180,802
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	-$6,026	-$12,053	-$18,080	-$24,107	-$30,133	-$60,267	-$180,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-94.9%

Payback Period Days

Return on Investment

-94.9%

2703 Augusta Dr Durham, North Carolina, 27707-2803

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,949

Zestimate

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$33,749

Annual Revenue

BNBCalc predicts this property will get $154 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$35,879

Avg annual revenue

60%

Avg occupancy rate

$154

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

$35k

$65k

$90k

-$6,027

Profit

Revenue

$33,749

Operating Expenses

$16,387

Operating Income

$17,361

Net Effective Rent

$23,388

Profit (Cash Flow)

-$6,027

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-94.9%

Payback Period Days