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 801 Plentywood Ct, Raleigh, NC, 27615

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,734

Profit (Cash Flow)

$579

Cash on Cash Return

6.7%

Annual Revenue

$62,734

AirDNA projects $183/night at 61% occupancy ($40,772). Airbtics projects $200/night at 63% occupancy ($46,020). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $226 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,249$44,712$64,614$93,605
Occupancy51%61%76%87%
Nightly Rate$147$194$226$285

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
North Raleigh Vacation Rental ~ 8 Mi to Downtown!
$43,960
$285
40%
332$207❌❌❌Y / Y⭐️ 5 (2)
Spacious 3 Levels on Dixon | King Main | Walkable
$46,804
$172
74%
332$10✅❌✅Y / Y⭐️ 4.9 (30)
Hot Tub | Game Space | Fenced In Yard
$57,996
$277
54%
332$130❌❌❌Y / Y⭐️ 4.9 (50)
Escape to Blue Wilderness: A Stylish Townhouse
$51,825
$194
71%
332$140❌❌✅Y / Y⭐️ 5 (56)
Lafayette Village 3+BR whole house
$40,578
$205
52%
332$110❌❌✅Y / Y⭐️ 5 (26)
Recently Renovated Raleigh Retreat w/ Patio!
$54,960
$288
49%
332$202❌❌✅Y / Y⭐️ 5 (26)
Game Room, Theater Room & Fenced In Yard!
$47,443
$202
59%
332$195❌❌❌Y / Y⭐️ 4.8 (59)
N. Raleigh New Luxury Gem
$41,924
$134
82%
332$100❌❌❌Y / Y⭐️ 4.8 (29)
Raleigh Retreat near North Hills
$34,858
$192
48%
332$135❌❌❌Y / Y⭐️ 4.9 (18)
Hot Tub Season! Beautiful Home! Relax and Enjoy!
$49,515
$195
67%
322$200✅✅✅Y / Y⭐️ 4.9 (84)
Private, Desirable, Convenient North Raleigh Home!
$42,260
$146
76%
322$125❌❌❌Y / Y⭐️ 5 (183)
Mid-Town Raleigh Living
$54,312
$145
98%
322$95❌❌✅Y / Y⭐️ 5 (108)
Stylish & Comfy North Hills Getaway!
$62,405
$227
73%
322$175❌❌❌Y / Y⭐️ 5 (53)
Renovated N Raleigh home w firepit wifi & king bed
$51,785
$226
60%
322$159❌❌✅Y / Y⭐️ 4.9 (28)
Oasis in North Hills
$25,994
$134
51%
332$125✅❌✅Y / Y⭐️ 5 (4)
Relax by the Creek! Relocation or Vacation
$54,732
$255
55%
332$170✅❌✅Y / Y⭐️ 4.7 (7)
North Hills Nest
$52,707
$181
76%
322$120❌❌✅Y / Y⭐️ 4.7 (46)
Clean and Serene Renovated Midtown Home
$55,157
$204
72%
332$90❌❌❌Y / Y⭐️ 4.8 (8)
3 Bedroom house in N. Raleigh
$40,349
$121
86%
322$120❌❌❌Y / Y⭐️ 4.9 (54)
Cute home w firepit & king bed -starts at $3.5k/m
$46,595
$212
59%
327$159❌❌✅Y / Y⭐️ 4.7 (9)
3 BD House - Private Yard - Music Festival Access
$32,017
$148
55%
321$259❌❌❌Y / Y⭐️ 5 (36)
Midtown Raleigh Charmer
$61,621
$183
92%
3314$150❌❌❌Y / Y⭐️ 4.8 (6)
Relaxing Raleigh Retreat w/HEATED POOL & Hot tub
$97,808
$299
88%
323$150✅✅✅Y / Y⭐️ 5 (82)
North Raleigh Home w/ Garden Yard Oasis
$57,348
$199
77%
322$140❌❌❌Y / Y⭐️ 5 (22)
Midtown Ridge
$32,000
$144
55%
331$130❌❌❌Y / Y⭐️ 4.8 (23)
Cheerful North Ridge Getaway (ID:7700)
$49,629
$226
60%
333$300❌❌✅Y / Y⭐️ 4.7 (14)
Raleigh Midtown - 3BR close to everything!
$34,517
$128
69%
332$130❌❌❌Y / Y⭐️ 5 (112)
Great townhome near N. Hills with community pool
$62,898
$261
65%
322$130✅❌❌Y / Y⭐️ 4.8 (18)
Revere Ranch - 1/2 mile from North Hills!
$45,058
$225
53%
322$150❌❌❌Y / Y⭐️ 4.9 (76)
Baileywick House
$45,817
$142
87%
321$125❌❌❌Y / Y⭐️ 5 (30)
Cheerful 3 bedroom townhome, 15 min from Raleigh
$20,753
$90
63%
3330$125❌❌❌Y / Y⭐️ 4.5 (3)
North Raleigh Charmer | King Bed | Shelley Lake
$36,869
$138
73%
332$0✅❌❌Y / Y⭐️ 0 (13)
Hickory Hills 5 mins to North Hills
$35,400
$180
51%
332$200❌❌✅Y / Y⭐️ 4.8 (43)
North Hills home near Six Forks Rd!
$33,882
$202
42%
321$200❌❌❌Y / Y⭐️ 4.7 (6)
Relaxing Condo in Central Raleigh
$21,269
$149
39%
331$0❌❌✅Y / Y⭐️ 4.8 (20)
Prestigious 3BD/2.5BA Home in North Hills Raleigh
$49,804
$162
84%
332$0❌❌❌Y / Y⭐️ 4.8 (13)
Renovated Townhouse in prime Raleigh area
$91,134
$249
100%
332$75❌❌✅Y / Y⭐️ 4.6 (10)
Modern home near DT Raleigh+UNC+WakeMed+WiFi+Nflix
$32,610
$166
50%
331$150❌❌✅Y / Y⭐️ 5 (10)

Return Metrics

6.73% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$578$1,157$1,736$2,315$2,894$5,788$17,365
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$578$1,157$1,736$2,315$2,894$5,788$17,365

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.73%

Payback Period Days

5426

Return on Investment

6.73%

property-location

801 Plentywood Ct Raleigh, North Carolina, 27615

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide


Laws


Market Data

$62,734

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 61% occupancy.Projected nightly rate is $200/night at 63% occupancy.

Top 26% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$46,382

Avg annual revenue

63%

Avg occupancy rate

$200

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

$20k

$45k

$70k

$100k

Sign up to see the data on 40 all comparables

$579

Profit

Revenue

$62,734

Operating Expenses

$20,155

Operating Income

$42,579

Net Effective Rent

$42,000

Profit (Cash Flow)

$579

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

6.73%

Payback Period Days

5426