BNBCalc Short Term Rental Investment Analysis 55 S Engels Cir

3 bed • 3 bath • 9 guests • $291,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$43,391

Profit (Cash Flow)

$4,427

Cap Rate

8.3%

Annual Revenue

$43,391

AirDNA projects $220/night at 54% occupancy ($43,390). Airbtics projects $178/night at 61% occupancy ($39,658). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,204	$34,327	$61,395	$98,160
Occupancy	47%	57%	76%	90%
Nightly Rate	$116	$154	$211	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy cottage with big backyard near downtown	$34,750	$107	82%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (15)
Peaceful Getaway Owned by Artist	$34,250	$125	73%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
Blue Bird Bungalow in-the-heart of it ALL	$47,390	$152	81%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Cozy 3 Bd Home Durham - Parking \| W/D \| Smart TVs!	$21,578	$108	47%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (151)
Spacious 3BR Apt. in Grand Old Home, Downtown Durh	$20,227	$108	42%	3	1	1	$125	✅	❌	✅	N / Y	⭐️ 4.7 (175)
Cozy Bull City Home1.5 mi to Duke Dog friendly	$51,570	$226	59%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (233)
Vintage Cottage less than 3 mi from Duke Hospital	$57,627	$236	64%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Home 8min to Downtown Durham	$33,064	$103	75%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Downtown Durham Area	$29,209	$150	51%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (85)
Historic 1891 Mill House 2 blocks from Downtown!	$55,983	$288	51%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
Modern DT Durham Townhouse	$62,664	$314	54%	3	4	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Imani Durham Nest at Oakwood	$20,796	$101	50%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (279)
"Rome" around Durham. Walk to Duke, Downtown!	$74,208	$232	84%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (95)
Walk 2 Duke, Cookery & dwntwn Child/inf. friendly.	$50,502	$149	90%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
Cozy 3 Bedroom near Duke & Downtown Durham	$27,055	$168	44%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Le Maison Faye - East Durham Charmer 3mins from DT	$91,455	$532	45%	3	5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
renovated house close to Dtown Durham w king bed	$45,617	$226	52%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (38)
Modern\| Spacious 3BR/2B\| Mins to DT Durham	$18,247	$141	33%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Charming 3bd/2ba, Bungalow near Duke and Downtown	$34,449	$156	59%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Bright, Spacious Home 5 min to Historic Downtown!	$50,226	$145	92%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (203)
Fantastic new home, close to downtown	$23,526	$117	48%	3	2	2	$169	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
Modern home, located in downtown	$23,457	$116	50%	3	2	2	$169	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Cozy Downtown Durham	$23,427	$112	51%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Home w master suite 15 from RTP & Dtown Durham	$50,646	$207	64%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Renovated 3-bedroom home on quiet street	$22,160	$78	70%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Spacious 3 Bed Room House in RTP	$22,338	$164	35%	3	4	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (237)
Gateway Getaway-Near RDU, RTP, Angus Barn,Downtown	$60,663	$166	91%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (106)
Durham home 15’away from RTP w king bed &free wifi	$43,145	$238	47%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)
Luxurious & Comfy ~ 5* Area ~ Roof Patio ~ Parking	$37,147	$119	82%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Durham Retreat; Deck, Grill, Firepit, Dining +More	$72,513	$207	93%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (28)
5 STAR STAY 2,200 Sq. Ft. House w/ King Bed	$61,268	$186	90%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Newly Renovated & Near Downtown	$34,507	$135	63%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Downtown Durham Haven \| Grill \| Fire Pit \| Comfy	$60,835	$190	83%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Modern 3-bedroom home, big fence yard, no Pet fee	$31,739	$194	43%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Glenco 3BR RTP @ Brier Creek	$32,910	$142	56%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Renovated 1920s Bungalow <1 mi to Downtown Durham	$79,252	$288	74%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (48)
Contemporary DT Durham Townhouse	$49,958	$325	42%	3	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Awesome Cozy Home away from home.	$15,360	$110	35%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Pet Friendly! Downtown Durham Haven w/3 KING BEDS!	$38,935	$198	51%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (70)
Huge Spacious Pet Friendly 1m town/Dpac, 4m Duke	$22,937	$90	61%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (84)

Return Metrics

5.84% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,426	$8,853	$13,280	$17,706	$22,133	$44,267	$132,801
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,860	$5,897	$9,122	$12,545	$16,180	$38,005	$232,960
Down Payment	$58,240	$58,240	$58,240	$58,240	$58,240	$58,240	$58,240
Property Appreciation	$8,736	$17,734	$27,002	$36,548	$46,380	$100,148	$415,618
Total Return	$74,263	$90,725	$107,644	$125,041	$142,934	$240,661	$839,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.84%

Cap Rate

8.26%

Return on Investment

21.15%

55 S Engels Cir Durham, North Carolina, 27703-7115

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,397/mo

This property is for sale!

Contact

test at Test

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$43,391

Annual Revenue

BNBCalc predicts this property will get $178 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$41,689

Avg annual revenue

61%

Avg occupancy rate

$178

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

$15k

$40k

$65k

$90k

$4,427

Profit

Revenue

$43,391

Operating Expenses

$19,321

Operating Income

$24,070

Mortgage & Taxes

$19,643

Profit (Cash Flow)

$4,427

$75,726

Cash Investment

Down Payment

$58,240

Renos & Furnishing

$8,750

Closing Costs

$8,736

Total

$75,726

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.84%

Cap Rate

8.26%

Return on Investment

21.15%

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

$13,821

Deductible property tax

$2,883

Your total deduction

$32,441

Your adjusted annual income

$150,000 - $32,441 = $117,559

Taxes on $117,559 (30%)

$35,268

Your old tax bill

$45,000

Your new tax bill

$35,268

Estimated tax savings

$9,732

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:

12,632 sqft

Year built:

1987

Size:

2,068 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 12,632 sqft

Building area: 2,068 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RES_LOW_DENSITY

Land Use: Residential

Parcel Number: 166696

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $171,689

County Est. Land Value: $25,700

Assessed Land Value: $25,700

County Est. Structure Value: $145,989

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/13/04	$124,000	100%	Gunn,Nelson D

Ownership

Name:

Owner Occupied: Yes

Owner Mailing Address: 55 S Engels Cir, Durham, Nc 27703

Years Owned: 241

Home Equity: $147,500

Mortgage Balance Remaining: $201,000

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Oak Grove Elementary with 3/10 star rating
Middle School: Neal Middle with 4/10 star rating
High School: Southern School of Energy and Sustainability with 2/10 star rating