BNBCalc Short Term Rental Rental Arbitrage Analysis 3614 Woodlea Dr, Raleigh, NC, 27604

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$65,218

Profit (Cash Flow)

$14,740

Cash on Cash Return

114.7%

Annual Revenue

$65,218

AirDNA projects $243/night at 61% occupancy ($54,140). Airbtics projects $279/night at 64% occupancy ($65,217). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $279 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,269	$63,202	$95,584	$126,160
Occupancy	56%	64%	74%	85%
Nightly Rate	$194	$260	$340	$391

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Oasis Packed with Entertainment	$61,174	$170	92%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (127)
MCM Inspired Home Near Downtown/North Hills	$54,448	$194	74%	4	2.5	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (51)
New Hope House! 20 min to RDU \| Outdoor Kitchen!	$65,138	$296	59%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Cheerful Four Bedroom Family and Pet Friendly Home	$38,048	$151	59%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Relaxed Privacy on Park \| Midtown Raleigh	$52,126	$297	46%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Raleigh Home w/ Modern Adjustable Sleeping System	$52,483	$336	40%	4	2.5	2	$232	❌	❌	❌	Y / Y	⭐️ 4 (10)
Convenient to Downtown w/King Suite & 3 Full Baths	$51,113	$165	82%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (227)
Acorn Arches	$73,055	$288	67%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Fantastic Location Across From North Hills Main	$55,263	$259	56%	4	3	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (165)
Private & Relaxing Willow Creek Getaway - Near DT	$65,165	$256	68%	4	3.5	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (47)
Whimsical & Walkable - Famous Raleigh Mill House	$52,177	$194	66%	4	2.5	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (247)
East Mordecai Farmhouse	$62,306	$263	62%	4	3	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (44)
North Hills Home 4 BR/2 BA with Large Studio	$75,015	$366	56%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
North Hills Sanctuary @ Rowe Inn	$77,032	$355	58%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Downtown Historic Oakwood 4 Bedroom Duplex	$36,112	$187	51%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (96)
Entire Duplex (both sides) in Historic Oakwood	$71,364	$268	68%	5	3	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (47)
Spacious 8 Bed Home Near North Hills, DT, Airport	$72,242	$274	65%	5	2.5	1	$280	❌	❌	❌	Y / Y	⭐️ 5 (121)
Fletcher Entire House	$71,043	$368	52%	5	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (25)
HistoricVibe~BackyardOasis~Dtwn~Fenced~Pets~2Kings	$53,254	$222	64%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (94)
Pool stylish home 5 bedrooms 3 baths 12 ppl	$131,933	$414	85%	5	3	1	$180	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Quail Ridge at Midtown - 5BR	$115,524	$391	77%	5	4	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (5)
Downtown - 4br - Fire Pit - Pet friendly	$84,470	$257	89%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (55)
Lovely, Spacious Home-just minutes from downtown R	$81,726	$280	77%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (181)
4 Bed 2 Bath - 1mi From Downtown	$33,657	$135	63%	4	2	28	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Private Walkable 6br/4bath Heart Downtown Fence	$141,908	$924	41%	6	4	3	$590	❌	❌	✅	Y / Y	⭐️ 5 (12)
Stunning Home, Conveniently Located in Raleigh.	$60,649	$261	60%	4	3	1	$169	✅	❌	❌	Y / Y	⭐️ 5 (42)
Raleigh BOHO House with Pool \|Sleeps 12\| 6beds	$55,760	$277	55%	5	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (72)
Entire Home in Oakwood close to Downtown\|Sleeps 12	$103,799	$376	72%	6	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Cozy Raleigh Retreat \| Home theater \| 15min to DT	$53,709	$144	100%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Sleeps 8 \| Spacious Oasis \| Office	$42,354	$122	89%	4	2.5	1	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
4 BR w/ Fire Pit & Outdoor Dining - King Suite	$61,664	$234	72%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Spacious 5BR, Hot Tub, Arcade Room & EV Charger!	$62,629	$372	46%	5	2.5	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (20)
Center Downtown Big House Fence Walkable 4br/3bath	$67,634	$510	35%	4	3	2	$380	❌	❌	✅	Y / Y	⭐️ 5 (52)
Pet Friendly\|Beautiful Neighborhood\|DT Raleigh	$43,590	$172	62%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (139)
Ping-Pong \| Games \| Fire Pit \| 15 - PNC \| 15 - DT	$98,983	$396	65%	5	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Downtown Retreat: Steps to Park & Near Downtown	$71,459	$243	77%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Quiet Extended Stay, by Duke-Raleigh Hospital	$60,495	$198	81%	4	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (32)
Downtown Raleigh Serene Haven	$33,050	$212	41%	4	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (5)
Centrally Located 4BD Home \| BBQ \| Downtown Nearby	$27,876	$136	56%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Spacious Home In Five Points \| Close to Downtown	$61,167	$226	69%	5	3	1	$255	❌	❌	✅	Y / Y	⭐️ 5 (39)

Return Metrics

114.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,739	$29,479	$44,218	$58,958	$73,698	$147,396	$442,188
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	$14,739	$29,479	$44,218	$58,958	$73,698	$147,396	$442,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

114.7%

Payback Period Days

318

Return on Investment

114.7%

3614 Woodlea Dr Raleigh, North Carolina, 27604

5 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$65,218

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 61% occupancy.Projected nightly rate is $279/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$65,814

Avg annual revenue

64%

Avg occupancy rate

$279

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

$25k

$65k

$100k

$145k

$14,740

Profit

Revenue

$65,218

Operating Expenses

$20,478

Operating Income

$44,740

Net Effective Rent

$30,000

Profit (Cash Flow)

$14,740

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

114.7%

Payback Period Days

318