533 Pine Ridge Pl Raleigh, North Carolina, 27609-4644
3 bed • 2 bath • 9 guests • $200,900
Annual Revenue
$36,612
Profit (Cash Flow)
$4,624
Cap Rate
9.0%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $179/night at 56% occupancy ($36,612) Airbtics projects $186/night at 65% occupancy ($44,158)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$36,612
$36,612
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$37,791 | $134 | 74% | 3 | 1 | 6 | 1 | $65 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (151) | Profile | |
$45,118 | $206 | 55% | 3 | 3 | 6 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (43) | Profile | |
$47,984 | $217 | 55% | 3 | 3 | 11 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (57) | Profile | |
$96,992 | $453 | 57% | 3 | 3 | 8 | 2 | $202 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (23) | Profile | |
$25,950 | $107 | 54% | 3 | 1 | 6 | 1 | $125 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.7 (42) | Profile |
Return Metrics
8.45% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.45%
Cap Rate
9.04%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$9,535
Deductible property tax
$1,989
Your total deduction
$24,508
Your adjusted annual income
$150,000 - $24,508 = $125,492
Taxes on $125,492 (30%)
$37,647
Your old tax bill
$45,000
Your new tax bill
$37,647
Estimated tax savings
$7,353
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com