BNBCalc Short Term Rental Cohost Analysis 158 Lucent Ln

6 bed • 6.5 bath • 20 guests • $3,741,600

BNB

Calc

Report by:

Broker / Owner at Southern Charm Realty & Retreats

704-340-2022

todd@socharm.com

www.SoCharm.com

Owner income

$252,884

Per year

This Airbnb could earn an additional

$27,715

Per month vs a Long-Term Rental

Annual Revenue range

$197,850 - $373,473

Annual Revenue

$361,263

AirDNA projects $1,198/night at 46% occupancy ($201,278). Airbtics projects $1,035/night at 53% occupancy ($200,354). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $2,198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$147,812	$197,850	$260,552	$373,473
Occupancy	45%	54%	62%	67%
Nightly Rate	$863	$966	$1,103	$1,470

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Paradise Cove: Pool/Hot Tub Ideal for Entertaining	$303,455	$1,659	49%	6	5	1	$719	✅	✅	❌	Y / Y	⭐️ 5 (8)
Port Royale Grand Luxury Lake Views w/HugeDock	$271,114	$1,621	44%	8	7	1	$600	✅	❌	✅	Y / Y	⭐️ 5 (25)
Lake Shore Getaway – New Kitchen & Bathrooms!	$256,297	$916	73%	6	6	1	$565	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Sleeps 15 - Lake Norman Getaway with Hot Tub	$274,633	$1,104	65%	7	3	2	$575	❌	✅	✅	Y / Y	⭐️ 4.9 (57)
Heather Grace - Lakefront Property with Pool	$288,900	$1,244	60%	6	5	1	$500	✅	✅	✅	Y / Y	⭐️ 4.8 (7)

158 Lucent Ln Mooresville, North Carolina, 28117-7316

6 bed • 6.5 bath • 20 guests

This property is for sale!

Contact

Broker / Owner at Southern Charm Realty & Retreats

$361,263

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $1,198/night at 46% occupancy ($201,278.66). Airbtics projects $1,035/night at 53% occupancy ($200,354).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

15 Airbnb Comparables

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

$278,879

Avg annual revenue

58%

Avg occupancy rate

$1,308

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

$120k

$180k

$240k

$305k

$361,263

Revenue

$361,263

Cleaning

$37,926

Cohost commission

$72,253

Owner payout

$252,884

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

31,363 sqft

Year built:

2005

Size:

9,523 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
106 Greyfriars Rd	4	5	5,103	-	75,010	2005	$2,300,000	146
352 Tuskarora Trl	6	5	4,988	-	31,842	2005	$1,465,000	20
554 Stonemarker Rd	4	5	5,304	-	46,609	1998	$0	-
114 Yale Loop	3	3	2,911	-	51,836	2005	$1,125,000	73
115 Dedham Loop	4	4	4,409	-	38,768	2014	$2,025,000	88
206 Washam Rd	4	5	3,253	-	41,034	2009	$1,075,000	84
108 Tuskarora Point Ln	3	3	2,915	-	30,318	2006	$955,000	-
106 Yale Loop	4	4	3,997	-	66,647	2005	$1,300,000	49
110 Bunker Way	4	4	4,387	-	30,144	2008	$1,695,000	35
188 Blarney Rd	3	5	3,826	-	61,855	2014	$2,500,000	33

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 31,363 sqft

Building area: 9,523 sqft

Garage: Yes

Heating: Forced air

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-20

Land Use: Residential

Parcel Number: 4614-85-9660.000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $2,596,940

County Est. Land Value: $770,000

Assessed Land Value: $770,000

County Est. Structure Value: $1,826,940

Market Estimate: $1,867,870