BNBCalc Short Term Rental Rental Arbitrage Analysis 308 S Blount St, Raleigh, NC, 27601

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$34,260

Profit (Cash Flow)

-$266

Cash on Cash Return

-6.1%

Annual Revenue

$34,260

AirDNA projects $152/night at 67% occupancy ($37,196). Airbtics projects $140/night at 67% occupancy ($34,259). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,983	$31,690	$45,228	$59,327
Occupancy	55%	71%	83%	92%
Nightly Rate	$109	$116	$142	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Light-filled Flat, Walkable, Downtown Raleigh	$45,677	$142	83%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (116)
Cozy Lux Downtown Suite	$37,731	$169	61%	1	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Warehouse District Modern Condo w/ Private Garage	$40,280	$143	72%	1	1.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (479)
IndigoBlue \| DownTown Raleigh \| Walkable \| KingBed	$28,749	$113	66%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cozy private dwelling in downtown Raleigh	$27,434	$106	70%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (207)
Private 1BD \| Steps to Downtown \| Sanitized	$44,129	$171	67%	1	1.5	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (93)
Retro Raleigh Downtown Flat Unit C~EV Chargers	$27,156	$109	64%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (65)
Downtown Creekside Retreat	$19,210	$130	39%	1	1	2	$65	❌	❌	✅	N / N	⭐️ 4.5 (69)
Sky Deck \| Upscale Penthouse \| Dtwn \| Walk	$24,529	$109	56%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (46)
Cozy Historic Oakwood Duplex	$28,482	$132	55%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (140)
Walk to Downtown/Historic Gem	$30,970	$95	83%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (109)
Downtown Raleigh Condo- Walkable to EVERYTHING!	$27,558	$83	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (389)
Private street entrance 1 bedroom near Glenwood!	$20,179	$113	47%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (126)
Downtown Raleigh Homebase for Traveling Jobs	$36,785	$113	86%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)
New \| SouthPark Abode: King Bed, Walk to DTR	$45,226	$193	61%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cookie's Garden Suite	$37,039	$110	92%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (580)
Coolest apartment in Raleigh! Walk downtown!	$61,916	$169	99%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (246)
City Living in Downtown Raleigh \| Luxury Apt 2	$26,784	$87	77%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.7 (102)
Couples getaway at "The Popular Pad"	$34,743	$150	60%	1	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Cozy 1BR/2Bath Home Minutes from Downtown Raleigh	$37,356	$106	94%	1	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (53)
Feels Like Home - Close to Downtown!	$34,096	$113	79%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (197)
Modern Raleigh Apartment Steps From Downtown	$26,294	$67	96%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (68)
A short walk with a breeze .	$38,869	$118	90%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (114)
Oakwood near downtown w' Nespresso, Bikes & Bidet.	$51,672	$163	84%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (799)
Luxury High-Rise Suite—in Downtown Raleigh!	$46,539	$133	91%	1	1	4	$65	✅	❌	✅	Y / Y	⭐️ 4.8 (39)
City Living in Downtown Raleigh \| Luxury Apt 1	$24,188	$82	71%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (120)
Downtown Suite-Private Entrance	$19,771	$146	37%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Hidden Gem 1 BR near Glenwood Ave - 1 Min Walk	$33,746	$116	76%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Retro Raleigh Downtown Flat Unit B~EV Chargers	$22,647	$105	53%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (10)
Downtown Raleigh Basement 1BR Flat~Upgraded!	$35,429	$121	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (148)
Private Downtown Apartment With Garage Parking	$37,007	$116	82%	1	1	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Downtown vibes & vehicle (Best Deal!)	$30,744	$112	75%	1	1	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
City Lights Studio	$25,694	$108	65%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
DWELL-Downtown, a couples getaway, clean & modern!	$16,675	$115	37%	1	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (19)
Lux Mini House~Walk Downtown~Parking~Built 2024	$41,079	$122	92%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Let’s hang out on Glenwood	$33,113	$109	83%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (77)

Return Metrics

-6.11% 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)	-$265	-$531	-$797	-$1,063	-$1,329	-$2,658	-$7,976
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	-$265	-$531	-$797	-$1,063	-$1,329	-$2,658	-$7,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.11%

Payback Period Days

Return on Investment

-6.11%

308 S Blount St Raleigh, North Carolina, 27601

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$34,260

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $152/night at 67% occupancy.Projected nightly rate is $140/night at 67% occupancy.

Occupancy Rate

Top 56% 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.

$32,363

Avg annual revenue

67%

Avg occupancy rate

$140

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

-$266

Profit

Revenue

$34,260

Operating Expenses

$16,454

Operating Income

$17,806

Net Effective Rent

$18,072

Profit (Cash Flow)

-$266

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.11%

Payback Period Days