Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 11120 David Taylor Drive, Charlotte NC 28262

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$23,437

Profit (Cash Flow)

-$6,010

Cash on Cash Return

-138.2%

Annual Revenue

$23,437

AirDNA projects $109/night at 68% occupancy ($27,071). Airbtics projects $90/night at 70% occupancy ($23,010). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, $92 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,306$25,220$30,149$33,857
Occupancy63%74%80%83%
Nightly Rate$76$90$99$107

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-138.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,009-$12,019-$18,029-$24,039-$30,049-$60,098-$180,294
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$6,009-$12,019-$18,029-$24,039-$30,049-$60,098-$180,294

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-138.15%

Payback Period Days

0

Return on Investment

-138.15%

property-location

11120 David Taylor Dr Charlotte, North Carolina, 28262

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$3,198

Zestimate

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$23,437

Annual Revenue

BNBCalc predicts this property will get $90 per night with 70% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

-$6,010

Profit

Revenue

$23,437

Operating Expenses

$15,047

Operating Income

$8,390

Net Effective Rent

$14,400

Profit (Cash Flow)

-$6,010

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-138.15%

Payback Period Days

0