BNBCalc Short Term Rental Rental Arbitrage Analysis Copeland Rd, , NC, 27330

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$68,275

Profit (Cash Flow)

$29,399

Cash on Cash Return

277.4%

Annual Revenue

$68,275

AirDNA projects $181/night at 45% occupancy ($29,749). Airbtics projects $230/night at 56% occupancy ($47,043). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $279 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,914	$51,708	$71,053	$97,475
Occupancy	41%	59%	67%	79%
Nightly Rate	$146	$232	$279	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country Home with Hot Tub and 2 Kings	$42,421	$320	34%	4	2.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (13)
AcornHaven sweet spot 1 min hwy, 5 min downtown	$47,166	$160	74%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (58)
Peaceful Comfort Home Ideal for work trips	$57,218	$278	54%	4	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (51)
Cokesbury Cove Family Retreat	$113,426	$487	60%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (34)
Sovereign Cottage - Farm Land/Hot Tub/Outdoor Area	$49,880	$317	42%	4	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (36)
NEW! Beautiful Luxe 4BR Retreat RDU/Chapel Hill	$40,497	$158	65%	4	4	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Phenomenal in Fuquay-Sleeps 11- Large Groups/Pets	$61,778	$272	59%	4	4	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (42)
Sleeps 22•Firepit• TV room•Large King bed	$26,819	$98	67%	4	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (124)
Washington house	$24,904	$106	58%	4	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (70)
29 Pines- 215 Collins Rd	$36,184	$152	64%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (101)
Unplug from the grid!	$40,616	$142	75%	4	2.5	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (16)
Paradise on Earth	$43,236	$286	40%	4	2	1	$125	✅	❌	❌	Y / N	⭐️ 5 (71)
Happy Place!	$31,581	$130	65%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Delightful Pet Friendly Home In Great Location!	$38,468	$206	46%	4	4	1	$315	❌	❌	✅	Y / N	⭐️ 4.3 (24)
Classy Eclectic Fuquay Experience	$61,927	$397	39%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Aspen Wood BNB	$40,535	$135	79%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Woodland Retreat with River Access	$82,819	$278	79%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (93)
Forest of Solitude/2 king beds/grill/hammock/4BR	$49,819	$256	51%	4	2	1	$189	✅	❌	✅	Y / Y	⭐️ 5 (27)
Entire Home in the Lakes 4 Bedroom	$45,864	$177	68%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (75)
Lakefront on The Point	$59,547	$262	61%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Home! 8 min to WakeMed Cary & Strip Mall	$41,069	$190	53%	4	3	1	$195	✅	❌	❌	Y / Y	⭐️ 4.6 (27)
4BR Ranch Near Jordan Dam \| Fenced Backyard	$80,297	$275	77%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Oaks At Sanford	$25,209	$168	41%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Bingo's House Welcome!	$35,402	$148	63%	4	2	3	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Luxury Bnb Retreat with Home Theater & Art Gallery	$61,618	$274	59%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Jordan Dam Road Ranch House	$59,268	$240	65%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (11)
Apex Charmer \| Family Friendly & Serene	$35,092	$225	39%	4	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (35)
Country getaway. Porch, beautiful view	$19,093	$141	37%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Great Escape	$22,232	$135	45%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Fresh and Modern Cottage	$37,216	$113	89%	4	3	30	$165	❌	❌	❌	Y / Y	⭐️ 5 (5)
Hot tub, fire pit, private yard, massage chair	$75,331	$253	79%	4	3	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (3)
Sergerna Vacation Home in Angier NC	$19,809	$123	44%	4	2.5	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Happy place.	$20,290	$126	44%	4	3	7	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Pet-Friendly Holly Springs Residence with Deck!	$136,046	$500	74%	4	2.5	7	$207	❌	❌	✅	Y / Y	⭐️ 0 (1)
Spaceous Lake-front Family Home	$65,412	$248	64%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (58)
Comfortable Family Home with Peloton in Apex	$67,397	$186	99%	4	3.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

277.35% 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)	$29,399	$58,798	$88,197	$117,597	$146,996	$293,993	$881,979
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	$29,399	$58,798	$88,197	$117,597	$146,996	$293,993	$881,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

277.35%

Payback Period Days

131

Return on Investment

277.35%

Copeland Rd North Carolina, 27330

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$68,275

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 45% occupancy ($29,749.12). Airbtics projects $230/night at 56% occupancy ($47,043).

Occupancy Rate

Top 26% 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.

$47,618

Avg annual revenue

56%

Avg occupancy rate

$230

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

$55k

$95k

$135k

$29,399

Profit

Revenue

$68,275

Operating Expenses

$20,876

Operating Income

$47,399

Net Effective Rent

$18,000

Profit (Cash Flow)

$29,399

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

277.35%

Payback Period Days

131