BNBCalc Short Term Rental Rental Arbitrage Analysis 2826 Capitol Dr, Charlotte, NC, 28208

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$35,801

Profit (Cash Flow)

-$6,185

Cash on Cash Return

-69.9%

Annual Revenue

$35,801

AirDNA projects $183/night at 74% occupancy ($49,461). Airbtics projects $169/night at 58% occupancy ($35,801). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,796	$35,240	$54,122	$75,339
Occupancy	45%	57%	71%	81%
Nightly Rate	$125	$159	$196	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Home Near Everything	$36,548	$161	56%	3	2.5	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (61)
Private Oasis close to SouthEnd	$28,803	$125	58%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (26)
Bohemian Bliss with a King Bed	$23,265	$92	51%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (103)
Chic Home 9 min to Uptown w/Hot Tub & Private Yard	$42,352	$135	78%	3	2.5	2	$130	✅	✅	✅	Y / Y	⭐️ 5 (61)
The Reid Haus by Southern Comfort	$34,929	$217	41%	3	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (65)
Spacious Uptown Retreat w/ Jacuzzi	$64,070	$192	84%	3	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (227)
3 Lux King Beds \| Game Rm \| Fenced Backyard Escape	$32,099	$182	45%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (108)
Remodled home 3mile to UptownLove PetsFenced RNC	$16,954	$87	43%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Welcome Sports Fans 7mins to Stadium Pet Friendly	$44,619	$172	68%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (193)
Lux Blue OasisMin From South End	$49,049	$250	50%	3	1.5	1	$70	❌	✅	✅	Y / N	⭐️ 5 (150)
Chic & Cozy 3BR-Near Uptown and Airport!	$33,514	$122	59%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (199)
Cozy home 7 mins from Uptown!	$28,896	$136	53%	3	1.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Burgess Bungalow	$34,553	$157	56%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
Minutes to Airport, UpTown ,Southend & NoDa !	$23,899	$177	33%	3	2	2	$152	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy & Modern Home Close to Uptown & Airport	$46,791	$150	79%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Fresh & Comfy Near Uptown w/HotTub & Private Yard	$61,927	$193	81%	3	2.5	2	$140	✅	✅	✅	Y / Y	⭐️ 5 (70)
QC Gem w/ King Suite & Hot Tub \| TVs in All Rooms	$40,132	$215	51%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (24)
Uptown Luxe I King Suite w/ Billiards & Hot Tub	$59,981	$241	68%	3	2.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (39)
10 Min From Downtown & Airport! Fenced-In Yard	$66,159	$188	93%	3	2	3	$181	❌	❌	✅	Y / Y	⭐️ 5 (11)
Wow! Quiet Cozy Gem with Fenced Yard! Pet Friendly	$38,211	$130	77%	3	2	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxury Escape \| Near Uptown, Airport & Southend	$30,681	$101	83%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (39)
Minutes to Uptown+Panthers Stadium+Fenced In Yard	$94,645	$322	80%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Southend Hipsters Hideout!	$21,092	$102	45%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Modern, Stylish and Comfy Bungalow, Near Uptown!	$34,100	$157	57%	3	2	1	$156	❌	❌	✅	Y / Y	⭐️ 5 (202)
New Listing! Stunning 3Bdr Home	$27,000	$101	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
Flyguy's Getaway! Jetway to South End, Downtown	$31,313	$125	63%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Uptown Luxe I King Suite w/ Billiards & Hot Tub	$45,448	$298	38%	3	3	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (9)
House near Airport CLT Uptown Charlotte 4 cars	$23,364	$133	48%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Staycation near Carowinds K Bed/2Q	$20,532	$187	30%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
New listing! Cozy 3Bdr in Clt!	$29,714	$95	75%	3	2	28	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Charming Central Charlotte 3BR	$36,838	$165	61%	3	2	21	$120	❌	❌	✅	Y / Y	⭐️ 0 (1)
free.parking \| 7min to airport&uptown \| fire+grill	$28,879	$129	60%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Luxury 3br home 5 mins to Uptown w/ huge deck!	$80,506	$312	70%	3	2	3	$239	❌	❌	✅	N / Y	⭐️ 5 (59)
Cheerful 3 bedroom-long term close to uptown	$41,064	$220	51%	3	2	28	$265	❌	❌	✅	N / Y	⭐️ 0 (2)
Fully Reno'd from Top to Bottom!	$50,225	$193	70%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Comfy Bungalow Near Uptown!	$11,311	$103	30%	3	2	15	$255	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Cozy in the City; Pets Welcome; 3/1	$71,289	$208	91%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
5*Smart Home 2miles to Uptown, Airport Fenced Pets	$18,308	$122	41%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-69.88% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,184	-$12,369	-$18,554	-$24,739	-$30,924	-$61,849	-$185,548
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	-$6,184	-$12,369	-$18,554	-$24,739	-$30,924	-$61,849	-$185,548

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-69.88%

Payback Period Days

Return on Investment

-69.88%

2826 Capitol Dr Charlotte, North Carolina, 28208

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$35,801

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $183/night at 74% occupancy ($49,461.34). Airbtics projects $169/night at 58% occupancy ($35,801).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$38,455

Avg annual revenue

58%

Avg occupancy rate

$169

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

$40k

$65k

$95k

-$6,185

Profit

Revenue

$35,801

Operating Expenses

$16,654

Operating Income

$19,147

Net Effective Rent

$25,332

Profit (Cash Flow)

-$6,185

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-69.88%

Payback Period Days