BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2109 Brewton Drive, Charlotte, NC 28206, USA

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$30,768

Profit (Cash Flow)

-$7,972

Cash on Cash Return

-93.3%

Annual Revenue

$30,768

AirDNA projects $162/night at 52% occupancy ($30,768).

BNB Calc projects a 52% occupancy rate, $162 rate per night.

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


Return Metrics

-93.29% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,971-$15,943-$23,915-$31,886-$39,858-$79,717-$239,151
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-$7,971-$15,943-$23,915-$31,886-$39,858-$79,717-$239,151

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-93.29%

Payback Period Days

0

Return on Investment

-93.29%

property-location

2109 Brewton Dr Charlotte, North Carolina, 28206-1437

2 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$30,768

Annual Revenue


AirDNA projects $162/night at 52% occupancy ($30,768.15).

Top 101% of comparables

Top 101% of comparables


-$7,972

Profit

Revenue

$30,768

Operating Expenses

$15,400

Operating Income

$15,368

Net Effective Rent

$23,340

Profit (Cash Flow)

-$7,972

$8,545

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,045

Total

$8,545

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-93.29%

Payback Period Days

0