BNBCalc.com Rental Arbitrage Analysis Report of 7910 Sunfield Cir, Raleigh, NC, 27617

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

3.56% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.56%

Payback Period Days

10245

Return on Investment

3.56%

Annual Revenue

$33,971

AirDNA projects $131/night at 71% occupancy ($33,971). Airbtics projects $104/night at 67% occupancy ($25,450). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$16,095$27,532$38,856$48,125
Occupancy50%74%86%91%
Nightly Rate$85$98$119$137

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Clean & Classy
$34,269
$104
86%
1242$100❌❌❌N / Y⭐️ 4.9 (27)Profile

B

Modern & Minutes Away• Center Of Everything • RDU
$13,177
$68
47%
1132$90✅❌❌N / Y⭐️ 4.8 (39)Profile

C

Tranquil Haven Retreat
$22,653
$69
84%
1142$120✅❌❌N / Y⭐️ 4.9 (25)Profile

D

Rustic Cabin on a Working Farm in Durham
$28,246
$88
80%
1141$40❌❌✅N / N⭐️ 5 (371)Profile

E

Basement apartment, private entry, beautiful view
$32,457
$96
91%
1222$50✅❌❌N / Y⭐️ 5 (32)Profile

Operating Expenses

Monthly Expenses

$1,368

Annual Expenses

$16,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$843

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

property-location

7910 Sunfield Cir Raleigh, North Carolina, 27617

1 bed • 1 bath • 4 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$4,152

Zestimate

$33,971

Annual Revenue

BNBCalc predicts this property will get $104 per night with 67% occupancy, putting it in the top 45% 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

Revenue Appreciation

0%

Cash on Cash Return

3.56%

Payback Period Days

10245