BNBCalc Short Term Rental Investment Analysis 15712 Rhinehill Road, Charlotte, NC

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$42,295

Profit (Cash Flow)

$20,642

Cap Rate

9.2%

Annual Revenue

$42,295

AirDNA projects $239/night at 54% occupancy ($47,138). Airbtics projects $186/night at 46% occupancy ($31,250). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,019	$28,110	$44,137	$75,351
Occupancy	30%	41%	60%	73%
Nightly Rate	$156	$178	$193	$274

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront Paradise 2 bedroom getaway on Lake Wylie	$43,344	$194	59%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
Waterview Family Style 2 Bed Cabin #7 (Orange)	$27,337	$183	38%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (10)
BeachAreaView Family Style 1 Bed & 1 Bunk#9(Green)	$28,416	$179	40%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 0 (1)
Lakefront, 2 Porches & Panoramic Views #14(Yellow)	$31,028	$186	43%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 0 (2)
Lakefront 2 Bed Tiny Home #15 (Navy blue)	$29,216	$183	41%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (6)
Charming 2BR/1BA Lake Cottage & private dock/beach	$43,677	$193	58%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Peaceful condo on Lake Wylie	$30,118	$113	69%	2	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (132)
Water's Edge Lakefront Escape On Lake Wylie!	$43,885	$205	56%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (60)
Lakefront Two Bedroom Cabin #32 (Purple)	$22,329	$180	31%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 0 (1)
Overlook of Lake Wylie	$75,000	$275	73%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (16)
The Pearl of Lake Wylie	$66,851	$255	70%	2	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (12)
Bottle Tree @ Quiet Cove-Lake Wylie	$48,082	$203	64%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (80)
Stunning Lake Views-Private Bliss- 2 BR Apartment	$25,870	$156	42%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (46)
Modern, Chic Cottage + Beach + Dock + Firepit	$81,574	$245	89%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (22)
Perfect Summer Lake Getaway Villa on Lake Wylie	$82,060	$373	56%	2	2.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (51)
Lakefront 2 Bedroom Tiny Home #33 (Yellow)	$25,863	$178	36%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 0 (0)
Lakefront Two Bedroom Cabin #30 (Pink)	$27,261	$182	38%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 0 (1)
Sweetwater Cottage on Lake Wylie	$74,874	$280	72%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 0 (0)
Waterview Family Style 2 Bed Cabin #6(Cyan)	$29,220	$186	40%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 0 (0)
Cozy 2BR 2BA 5 min to lake 20 min to downtown CLT	$31,500	$180	45%	2	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Beautiful Lake Wylie: SUPS, dock, firepit, & beach	$38,617	$287	36%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Movie theme townhouse near uptown	$18,824	$139	37%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charlotte Lake House	$49,962	$165	77%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Amazing Lake Front 2BR/2 Bath	$35,620	$274	34%	2	2	2	$99	✅	✅	❌	N / N	⭐️ 5 (8)
Waterview Family Style 2 Bed Cabin #8 (Purple)	$30,642	$182	46%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
South Charlotte’s Cozy & Modern	$32,525	$167	49%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (4)
Steele Creek Special!	$45,178	$170	70%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (12)
Beach-Area View Family Style Cabin #9 at Lc Resort	$20,647	$155	30%	2	1	1	$73	❌	❌	❌	N / Y	⭐️ 4.3 (16)
Fort Mill - 14 day furnished stay or longer!	$29,159	$96	81%	2	2	14	$150	✅	❌	✅	Y / Y	⭐️ 5 (8)
Lakefront, Two Porches & Panoramic Views - #14 Lcr	$33,012	$176	42%	2	1	1	$73	❌	❌	❌	N / Y	⭐️ 4 (30)
House in South Charlotte - Steel Creek/Lake Wylie	$45,384	$124	100%	2	1	25	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)

Return Metrics

32.25% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,641	$41,283	$61,925	$82,567	$103,209	$206,418	$619,256
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$278,141	$306,508	$335,107	$363,944	$393,027	$542,397	$1,226,071

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.25%

Cap Rate

9.24%

Return on Investment

71.82%

15712 Rhinehill Rd Charlotte, North Carolina, 28278

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$649,400

Zestimate

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

107

Airbnb Investor Score

-$1,982

Annual Profit

9.2%

Cap Rate

32.3%

Cash on Cash

$42,295

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $239/night at 54% occupancy.Projected nightly rate is $186/night at 46% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,502

Avg annual revenue

46%

Avg occupancy rate

$186

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

$10k

$35k

$55k

$85k

$20,642

Profit

Revenue

$42,295

Operating Expenses

$19,178

Operating Income

$23,117

Mortgage & Taxes

$2,475

Profit (Cash Flow)

$20,642

$56,500

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Total

$56,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.25%

Cap Rate

9.24%

Return on Investment

71.82%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$4,592

Deductible property tax

$2,475

Your total deduction

$12,138

Your adjusted annual income

$150,000 - $12,138 = $137,862

Taxes on $137,862 (30%)

$41,359

Your old tax bill

$45,000

Your new tax bill

$41,359

Estimated tax savings

$3,641

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1 sqft

Year built:

1966

Size:

384 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1 sqft

Building area: 384 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage

Amenities: -

Price per square foot: $1,691

Lot Info

Zoning: -

Land Use: -

Parcel Number: 21721221

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $397,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $649,400

Schools

Middle School: Southwest Middle School with 2/10 star rating