BNBCalc.com Investment Analysis Report of 161 White Oak St, Carthage, NC, 28327

2 bed • 1 bath • 8 guests • $129,000

BNB

Calc

Return Metrics

17.68% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.68%

Cap Rate

11.66%

Return on Investment

31.98%

Annual Revenue

$33,025

AirDNA projects $274/night at 33% occupancy ($33,025). Airbtics projects $148/night at 54% occupancy ($29,190). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$14,533$27,133$42,932$66,995
Occupancy39%54%66%79%
Nightly Rate$99$134$172$226

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

NEW! Fire Sky Farm~Hot Tub~Pond~Events Welcome
$49,176
$392
33%
2262$150❌✅✅N / Y⭐️ 5 (21)Profile

B

10th TEE Retreat at Quail Ridge-Golfer's haven-10
$43,429
$135
87%
2252$135❌❌✅N / Y⭐️ 5 (27)Profile

C

Golf Getaway, 5 miles to Pinehurst
$21,200
$96
55%
2251$75✅❌❌N / Y⭐️ 5 (35)Profile

D

The Retreat at Lake Trace
$35,620
$152
61%
2262$140✅✅✅N / Y⭐️ 4.9 (63)Profile

E

Grandma's House, where comfort is always abundant
$40,107
$200
53%
2252$100❌❌✅N / Y⭐️ 5 (11)Profile

Operating Expenses

Monthly Expenses

$1,498

Annual Expenses

$17,973

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$975

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

property-location

161 White Oak St Carthage, North Carolina, 28327

2 bed • 1 bath • 8 guests

Purchase Price

Est. $619/mo

Agent

Inquire about this property

Contact Agent

110

Airbnb Investor Score

$6,352

Annual Profit

11.7%

Cap Rate

17.7%

Cash on Cash

$33,025

Annual Revenue

BNBCalc predicts this property will get $148 per night with 54% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.68%

Cap Rate

11.66%