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 Investment Analysis 533 Pine Ridge Pl

3 bed • 2 bath • 9 guests • $200,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$36,612

Profit (Cash Flow)

$4,620

Cap Rate

9.0%

Annual Revenue

$36,612

AirDNA projects $179/night at 56% occupancy ($36,612). Airbtics projects $186/night at 65% occupancy ($44,157). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $179 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,189$40,685$64,539$79,371
Occupancy55%65%74%84%
Nightly Rate$128$162$225$245

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
Charming & Cozy Midtown Ranch Home
$37,791
$134
74%
311$65❌❌❌Y / Y⭐️ 5 (151)
Hot Tub | Game Space | Fenced In Yard
$45,118
$206
55%
332$130❌❌❌Y / Y⭐️ 4.9 (43)
Hot Tub, Game Room, Theater Room & Fenced In Yard!
$47,984
$217
55%
332$195❌❌❌Y / Y⭐️ 4.8 (57)
Recently Renovated Raleigh Retreat w/ Patio!
$96,992
$453
57%
332$202❌❌✅Y / Y⭐️ 5 (23)
The Charming 3BR Home in Raleigh NC
$25,950
$107
54%
311$125❌❌❌N / Y⭐️ 4.7 (42)
Newly Updated/3 Levels/King Main @ Dixon Dr.
$37,617
$138
74%
332$10✅❌✅Y / Y⭐️ 4.9 (21)
Raleigh Midtown - 3BR close to everything!
$40,245
$134
72%
332$130❌❌❌Y / Y⭐️ 5 (112)
Escape to Blue Wilderness: A Stylish Townhouse
$54,015
$203
71%
332$140❌❌✅Y / Y⭐️ 5 (49)
Relaxing Extended Stay near Duke-Raleigh Hospital
$37,496
$111
82%
311$100❌❌❌Y / Y⭐️ 4.8 (57)
Mid-Town Raleigh Living
$52,036
$141
95%
322$95❌❌✅Y / Y⭐️ 5 (90)
Hickory Hills 5 mins to North Hills
$41,918
$192
57%
332$200❌❌✅Y / Y⭐️ 4.8 (43)
5 mins to Duke Hospital/King Bed/2 Desks
$25,433
$97
66%
311$130❌❌❌Y / Y⭐️ 5 (50)
North Raleigh Vacation Rental ~ 8 Mi to Downtown!
$77,731
$411
50%
332$207❌❌❌Y / Y⭐️ 5 (2)
Glamorous stay! 3 bd, 2 bth* near NORTH HILLS mall
$26,002
$122
51%
322$149❌❌❌Y / Y⭐️ 4.7 (151)
🐦 Song Bird Retreat 🐦 In the ❤️ of Raleigh
$27,334
$123
54%
332$115❌❌❌Y / Y⭐️ 4.8 (86)
The Turquoise Villa
$51,589
$166
82%
333$200❌❌✅Y / Y⭐️ 5 (40)
Stylish & Comfy North Hills Getaway!
$71,324
$237
80%
322$175❌❌❌Y / Y⭐️ 5 (43)
Revere Ranch - 1/2 mile from North Hills!
$52,881
$219
61%
322$150❌❌❌Y / Y⭐️ 4.9 (68)
Relax by the Creek! Relocation or Vacation
$40,236
$158
64%
332$170✅❌✅Y / Y⭐️ 4.7 (7)
Raleigh Retreat near North Hills
$44,224
$225
52%
332$135❌❌❌Y / Y⭐️ 5 (8)
Fully Renovated Home with Fenced Yard
$58,282
$210
73%
332$155❌❌✅Y / Y⭐️ 4.8 (27)
Private, Desirable, Convenient North Raleigh Home!
$41,627
$148
72%
322$125❌❌❌Y / Y⭐️ 5 (161)
Backyard Oasis Bungalow - Minutes to Downtown!
$49,278
$242
51%
322$195❌❌✅Y / Y⭐️ 4.8 (75)
Great townhome near N. Hills with community pool
$48,324
$276
46%
333$130✅❌❌Y / Y⭐️ 4.8 (18)
The Cozy Cottage- Five Points/Walkable Shops Pets
$59,223
$225
69%
312$175❌❌✅Y / Y⭐️ 5 (69)
Pool open! Beautiful Home! Relax and Enjoy!
$62,375
$237
67%
322$200✅✅✅Y / Y⭐️ 5 (80)
Station 2926: a welcoming 3 bedroom home
$44,061
$129
85%
323$125❌❌❌Y / Y⭐️ 5 (82)
Cheerful Family-Friendly Home: Ample Outdoor Space
$36,811
$146
62%
322$120❌❌❌Y / Y⭐️ 4.9 (61)
Raleigh House (Lake View and Lake Access)
$22,837
$94
61%
322$75❌❌✅Y / Y⭐️ 4.8 (72)
Lafayette Village 3+BR whole house
$37,038
$201
47%
332$110❌❌✅Y / Y⭐️ 5 (20)
Midtown Pool Retreat (ID:301)
$63,696
$343
47%
323$250✅❌✅Y / Y⭐️ 4.7 (34)
N. Raleigh New Luxury Gem
$41,458
$145
76%
332$100❌❌❌Y / N⭐️ 4.8 (19)
*Cozy* wooded stay - 15 min from everything
$28,232
$133
58%
311$0❌❌❌N / Y⭐️ 4.7 (15)
North Raleigh Home w/ Garden Yard Oasis
$64,105
$205
84%
322$140❌❌❌Y / Y⭐️ 5 (22)
North Raleigh Nook Fully-Fenced Yard, Pets Welcome
$40,589
$121
86%
321$69❌❌✅Y / Y⭐️ 4.9 (92)
Clean and Serene Renovated Midtown Home
$47,125
$225
55%
332$90❌❌❌Y / Y⭐️ 4.8 (5)
3 Bedroom house in N. Raleigh
$39,436
$120
84%
323$120❌❌❌Y / Y⭐️ 4.9 (32)
Cheerful 3-Bed Home & Peaceful Private Back Deck
$35,048
$126
76%
335$0❌❌❌Y / Y⭐️ 4.6 (12)
Oasis in North Hills
$30,751
$126
64%
332$125✅❌✅Y / Y⭐️ 5 (3)
Cheerful North Ridge Getaway (ID:7700)
$58,504
$226
70%
333$300❌❌✅Y / Y⭐️ 4.7 (14)

Return Metrics

8.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,620$9,240$13,861$18,481$23,102$46,204$138,612
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,973$4,069$6,293$8,655$11,163$26,220$160,720
Down Payment$40,180$40,180$40,180$40,180$40,180$40,180$40,180
Property Appreciation$6,027$12,234$18,628$25,214$31,998$69,092$286,737
Total Return$52,801$65,724$78,963$92,531$106,443$181,697$626,249

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.44%

Cap Rate

9.04%

Return on Investment

23.07%

property-location

533 Pine Ridge Pl Raleigh, North Carolina, 27609-4644

3 bed • 2 bath • 9 guests

Est. $964/mo

Agent

This property is for sale!

Contact

test at Test

Raleigh

Guide

Zoning

Market

Guide


Laws


Market Data

$36,612

Annual Revenue

BNBCalc predicts this property will get $186 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 68% of comparables

Top 48% 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.

$46,067

Avg annual revenue

65%

Avg occupancy rate

$186

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

$4,620

Profit

Revenue

$36,612

Operating Expenses

$18,440

Operating Income

$18,172

Mortgage & Taxes

$13,552

Profit (Cash Flow)

$4,620

$54,707

Cash Investment

Down Payment

$40,180

Renos & Furnishing

$8,500

Closing Costs

$6,027

Total

$54,707

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.44%

Cap Rate

9.04%

Profit (Cummulative)

$4,620

$1,974

$8,500

$6,027

$0

Total Gain

$12,621

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,535

Deductible property tax

$1,989

Your total deduction

$16,455

Your adjusted annual income

$150,000 - $16,455 = $133,545


Taxes on $133,545 (30%)

$40,063

Your old tax bill

$45,000

Your new tax bill

$40,063


Estimated tax savings

$4,937

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

435 sqft

Year built:

1972

Size:

1,232 sqft

Type:

CONDO

Parking:

-

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Condominium
  • Stories: 1
  • Lot size: 435 sqft
  • Building area: 1,232 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-6
  • Land Use: Residential
  • Parcel Number: 1716.09-05-5861 0129704
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $204,065
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $204,065
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
04/01/22$215,0000%Ruochen Wu, Thi Le Vu
10/24/20$130,00080%Ashley Romeo, Christopher J Romeo
12/12/18$95,0000%Marcy H Moore, Lee F Moore
07/31/08$71,00098%John J Santoro
03/27/06$43,373103%Becton Properties Llc

Ownership

  • Name: Ruochen Wu
  • Owner Occupied: No
  • Owner Mailing Address: 104 Woodsbrook Pl Sw, Madison, Al 35756
  • Years Owned: 28
  • Home Equity: $65,700
  • Mortgage Balance Remaining: $104,000
  • Financed amount: 103%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Douglas Elementary with 2/10 star rating
  • Middle School: Carroll Middle with 2/10 star rating
  • High School: Sanderson High with 4/10 star rating