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 4908 Carteret Dr, Raleigh, NC 27612, USA

4 bed • 3 bath • 11 guests • $0

BNB

Calc

Annual Revenue

$59,170

Profit (Cash Flow)

$10,217

Cash on Cash Return

95.8%

Annual Revenue

$59,170

AirDNA projects $357/night at 70% occupancy ($91,274).

BNB Calc projects a 60% occupancy rate, $270 rate per night.

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


Return Metrics

95.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,217$20,434$30,651$40,869$51,086$102,172$306,518
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$10,217$20,434$30,651$40,869$51,086$102,172$306,518

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

95.84%

Payback Period Days

381

Return on Investment

95.84%

property-location

4908 Carteret Dr Raleigh, North Carolina, 27612-5714

4 bed • 3 bath • 11 guests

Agent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide


Laws


Market Data

$59,170

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$10,217

Profit

Revenue

$59,170

Operating Expenses

$18,232

Operating Income

$40,937

Net Effective Rent

$30,720

Profit (Cash Flow)

$10,217

$10,660

Cash Investment

Renos & Furnishing

$8,000

Setup Costs

$2,660

Total

$10,660

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.84%

Payback Period Days

381