BNBCalc Short Term Rental Rental Arbitrage Analysis 143 Peterborough Dr

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$68,958

Profit (Cash Flow)

$24,594

Cash on Cash Return

277.9%

Annual Revenue

$68,958

AirDNA projects $316/night at 60% occupancy ($69,250). Airbtics projects $295/night at 64% occupancy ($68,958). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 64% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,699	$58,778	$89,310	$118,494
Occupancy	57%	65%	76%	77%
Nightly Rate	$190	$239	$310	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Joyce and Walt’s Joyful Place	$21,103	$93	62%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (245)
Charming 3 bed/2 bath Cottage	$38,233	$129	76%	3	2	7	$165	❌	❌	✅	Y / Y	⭐️ 5 (24)
Lake Norman Escape by SoCharm \| Amazing Amenities	$94,050	$356	66%	3	4	1	$350	❌	✅	❌	Y / Y	⭐️ 4.9 (12)
Lake Escape's Water's Edge	$53,157	$176	79%	3	2	2	$345	❌	❌	✅	Y / Y	⭐️ 5 (51)
The Lake House on Catalina	$65,946	$228	76%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (191)
Lake Norman Cottage in the Woods	$63,508	$195	87%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (181)
Lakeshore Ranch_ Modern 3B_ Big Fenced Backyard	$78,924	$268	77%	3	2	1	$148	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Cozy Lake Home - Jacuzzi/King Bed/Marina Access	$101,736	$456	59%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.7 (92)
Sandy Shore - w/Optional Boat Rental	$215,852	$1,069	54%	3	5	1	$600	❌	✅	✅	N / Y	⭐️ 5 (9)
Luxury Lake Norman: Peninsula with Amazing Views	$85,969	$385	57%	3	4	1	$399	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lakefront Retreat w/ Private dock, Firepit, SUP!	$80,216	$323	67%	3	2	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (132)
Evergreen Lakehouse- Lake Norman! 3BR/6 Beds	$61,633	$223	72%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Backyard Oasis, PET-friendly, 3 Min to lake!	$55,285	$202	72%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (30)
3B Cutest Family Lake House	$33,530	$176	49%	3	1	3	$180	❌	❌	✅	Y / N	⭐️ 4.9 (55)
The Big Chill on Lake Norman	$91,271	$400	61%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (59)
Charming Countryside Home	$35,593	$143	67%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (128)
Kozy Ketchie near the best of Mooresville	$29,521	$109	74%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (140)
Private Beach on LKN w/Wide water views! Hot tub!	$191,161	$752	68%	3	2	3	$299	❌	✅	✅	Y / Y	⭐️ 5 (61)
Lakeview 3 Bedroom Condo On Lake Norman	$23,298	$135	46%	3	2	6	$140	✅	❌	❌	Y / N	⭐️ 4.8 (26)
KickbackCottageLKN - Cozy 3BR, walk to marina/lake	$56,644	$291	52%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (29)
This House Rocks! Come Relax & Enjoy!	$26,363	$114	60%	3	4	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Warm Days & Cool Knights- Firepit- Pool Table- LKN	$65,604	$222	76%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Captain's Hideaway-Waterfront-Private Dock-Pets	$59,521	$244	63%	3	2	2	$335	❌	❌	✅	Y / Y	⭐️ 4.4 (14)
Lake Norman Waterfront Condo Retreat Dog Friendly	$75,581	$261	78%	3	2	3	$140	✅	❌	✅	Y / Y	⭐️ 5 (73)
Lake Norman Waterfront 1st Fl Condo, 3 Bed, Pool	$48,988	$207	63%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (15)
Lavish Lake Lounge by SoCharm \| 3rd Fl Condo	$94,615	$319	76%	3	2	1	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Makin’ Memories at Lake Escape Lake Norman Rental	$74,571	$257	77%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (47)
Summer STATus w/Optional Boat Rental	$223,817	$1,132	53%	3	2	1	$350	❌	❌	✅	N / Y	⭐️ 5 (8)
“Lake Life”, luxury Lake Norman waterfront condo	$81,228	$300	73%	3	2	4	$189	✅	❌	❌	Y / Y	⭐️ 5 (23)
Boho bungalow, very private, with extra parking!	$33,376	$165	54%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Modern Farm House in Downtown Davidson	$91,989	$325	77%	3	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cozy Lake House w/ Dock+Firepit+Kayak+No Clean Fee	$43,005	$170	63%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Amazing Lake Norman Location	$39,866	$278	33%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Stylish 3 Bed Townhome in Cornelius	$71,848	$254	77%	3	4	25	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Cozy Cove - Views! Lake Norman Vacation Rental	$41,176	$202	54%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (31)
Lakefront Cottage with Private Beach, Dock & Pier	$51,348	$227	57%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (25)
Perle du Lac \| Waterfront Condo \| Fun for Families	$74,187	$307	64%	3	2	3	$189	✅	❌	❌	Y / Y	⭐️ 5 (59)
Waterfront Penthouse \| Fun for Families&Long Stays	$66,508	$234	75%	3	2	3	$189	✅	❌	❌	Y / Y	⭐️ 5 (67)
Paradise Found - Waterfront LKN Vacation Rental	$49,828	$210	62%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

277.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,593	$49,187	$73,780	$98,374	$122,967	$245,935	$737,805
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	$24,593	$49,187	$73,780	$98,374	$122,967	$245,935	$737,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

277.89%

Payback Period Days

131

Return on Investment

277.89%

143 Peterborough Dr Mooresville, North Carolina, 28115-8500

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,893

Zestimate

$68,958

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $316/night at 60% occupancy.Projected nightly rate is $295/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$70,549

Avg annual revenue

64%

Avg occupancy rate

$295

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

$20k

$85k

$155k

$225k

$24,594

Profit

Revenue

$68,958

Operating Expenses

$20,965

Operating Income

$47,994

Net Effective Rent

$23,400

Profit (Cash Flow)

$24,594

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

277.89%

Payback Period Days

131