BNBCalc.com Investment Analysis Report of 664 Carolina Way, Sanford, NC, 27332

4 bed • 2.5 bath • 9 guests • $340,000

BNB

Calc

Return Metrics

16.92% 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

16.92%

Cap Rate

11.16%

Return on Investment

32.95%

Annual Revenue

$59,367

AirDNA projects $258/night at 63% occupancy ($59,366). Airbtics projects $185/night at 59% occupancy ($39,866). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$21,850$36,299$67,570$93,638
Occupancy47%64%72%83%
Nightly Rate$119$146$246$296

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lakefront on The Point
$48,252
$255
49%
43102$175❌❌❌N / Y⭐️ 5 (27)Profile

B

Entire Home in the Lakes 4 Bedroom
$43,155
$176
64%
4382$125✅❌❌N / Y⭐️ 4.9 (75)Profile

C

Aspen Wood BNB
$40,322
$134
79%
4282$160❌❌✅N / Y⭐️ 4.9 (75)Profile

D

Sleeps 22•Firepit•TV Room•Large King bed
$23,675
$83
69%
42161$110❌❌❌N / Y⭐️ 4.9 (113)Profile

E

Spaceous Lake-front Family Home
$61,754
$243
64%
4492$200✅❌❌N / Y⭐️ 4.9 (58)Profile

Operating Expenses

Monthly Expenses

$1,783

Annual Expenses

$21,398

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$495

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

664 Carolina Way Sanford, North Carolina, 27332

4 bed • 2.5 bath • 9 guests

Purchase Price

Est. $1,631/mo

Agent

Inquire about this property

Contact Agent

$121,400

Zestimate

104

Airbnb Investor Score

$15,037

Annual Profit

11.2%

Cap Rate

16.9%

Cash on Cash

$59,367

Annual Revenue

BNBCalc predicts this property will get $185 per night with 59% occupancy, putting it in the top 46% 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

16.92%

Cap Rate

11.16%