property-location

12526 Kane Alexander Dr Huntersville, North Carolina

5 bed • 3 bath • 14 guests

Monthly Rent

$3,182

Zestimate

$194,167

Annual Revenue

Median of 25 comps selected by CityVista, creator of this analysis.

Avg Daily Rate
$1,135
Occupancy
47%

$20k

$200k

$375k

$570k

Sign up to see the data on 49 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$88,538

Profit

Revenue

$194,167

Operating Expenses

$57,629

Operating Income

$136,538

Net Effective Rent

$48,000

Profit (Cash Flow)

$88,538

$26,612

Cash Investment

Renos & Furnishing

$26,512

Setup Costs

$100

Total

$26,612

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

332.69%

Payback Period Days

109

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.