BNBCalc Short Term Rental Rental Arbitrage Analysis 2915 Mayflower Road, Charlotte, NC

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Ravon Barnes

Consultant at We Find Funding Consultant Group

7044413132

wefindfundingnow@gmail.com

www.wefindfunding.org

Annual Revenue

$46,160

Profit (Cash Flow)

$11,359

Cash on Cash Return

178.9%

Annual Revenue

$46,160

AirDNA projects $143/night at 76% occupancy ($39,694). Airbtics projects $149/night at 60% occupancy ($32,652). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,176	$33,852	$49,115	$70,121
Occupancy	50%	61%	71%	82%
Nightly Rate	$97	$142	$178	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
10 MINS to Downtown,5 Mins to Southend.	$25,995	$74	86%	2	1	2	$99	❌	❌	❌	N / Y	⭐️ 5 (156)
QueenBee 2bed/2ba. Great Patio	$40,500	$142	71%	2	2	1	$80	❌	❌	✅	Y / N	⭐️ 5 (165)
Panthers Stadium\|Spectrum Arena\| Dogs Welcome	$70,828	$328	59%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (148)
Abbott Park 5 minutes to South End- 2 BR	$27,845	$87	78%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (67)
Amazing 2B 1B So Close to Uptown	$17,154	$78	50%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Newly renovated Wilmore home!	$42,341	$203	54%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (93)
Luxury 2B Home W Pool- SouthEnd	$48,048	$172	66%	2	2	1	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (97)
{Sunflower Morning} Charming Farmhouse Style Home	$48,849	$165	74%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (108)
{Bunga-YOLO} Dilworth SouthEnd Hot Tub fixed 12/23	$26,400	$104	62%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (118)
City Life Close to CLT Airport and Everything!	$21,961	$97	54%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (148)
Fully remodeled home w Hot Tub close to South End	$46,252	$224	53%	2	1	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (227)
Essence Stay Downtown Luxury	$31,231	$177	43%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (55)
Vibrant home 7 mins from Uptown, King & Queen Beds	$33,741	$132	67%	2	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (133)
Terrific Charlotte town home	$24,303	$166	40%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Modern Upscale Luxury - 5 Min from Uptown CLT	$82,183	$262	83%	2	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (44)
Cool City Vibes 10 min from Uptown and Airport!	$22,416	$89	63%	2	1	1	$88	❌	❌	✅	Y / Y	⭐️ 5 (157)
Classic Bungalow Home: Near Uptown/South End CLT	$18,196	$138	33%	2	2	1	$143	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Favorite Place to Stay-1 mile from Southend+Hottub	$29,257	$88	82%	2	1	1	$70	❌	✅	❌	Y / Y	⭐️ 5 (406)
Amazing Southend Duplex Uptown Pubs,Bar King Bed	$48,077	$290	45%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Charming Uptown Charlotte Oasis	$28,851	$113	61%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (119)
2-bedroom, 2-bathroom craftsman house with hot tub	$46,053	$158	77%	2	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (97)
Center of it all near Airport, Uptown, VA Medical!	$26,957	$94	72%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (117)
Chill Vibes! Close to Uptown and Dog Friendly!	$22,922	$95	59%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (179)
The Grey Fox: Ashley Park just min from downtown	$22,530	$98	57%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (173)
Wilmore Gem 2 - SouthEnd adjacent close to stadium	$32,541	$147	57%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (119)
Urban Oasis near South End - upstairs unit	$32,899	$99	85%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
2BR Uptown Executive stay/Family Stay/Lexus Rental	$27,430	$84	78%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (368)
2BR/2BA Centrally located modern Uptown Townhouse	$30,052	$156	50%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Private Oasis Uptown \| Pool, Hot Tub, Pet Friendly	$52,725	$200	67%	2	2	2	$143	✅	✅	✅	Y / Y	⭐️ 5 (173)
Beautiful house, minutes from uptown, fenced yard.	$25,426	$98	64%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (160)
Stylish Southend Duplex Walk 2 DinersPubsTrain	$31,505	$191	44%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (6)
Upscale Home So Close To Uptown	$35,996	$168	52%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Uptown Life in the Queen City	$26,682	$141	48%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (85)
“The Bungalow” erotic BNB	$45,948	$187	64%	2	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (31)
Tiny Living in Wilmore/South End	$22,120	$142	38%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.5 (381)
NEW! Modern 2bed/2bath Uptown, stadium, south end	$28,631	$182	41%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (26)
Charming Cottage Home in Southend/Near Uptown CLT	$35,641	$133	71%	2	1	7	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)
WFH and Location! Walk to Stadium/Uptown/South End	$27,824	$84	87%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (59)
Modern Rooftop Terrace, 5 Min Walk to BOA Stadium	$58,203	$222	70%	2	2.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (81)

Return Metrics

178.87% 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)	$11,358	$22,717	$34,076	$45,435	$56,793	$113,587	$340,763
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	$11,358	$22,717	$34,076	$45,435	$56,793	$113,587	$340,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

178.87%

Payback Period Days

204

Return on Investment

178.87%

2915 Mayflower Rd Charlotte, North Carolina, 28208

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Ravon

Consultant at We Find Funding Consultant Group

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$46,160

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 76% occupancy.Projected nightly rate is $149/night at 60% occupancy.

Occupancy Rate

Top 28% 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.

$34,492

Avg annual revenue

60%

Avg occupancy rate

$149

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

$60k

$85k

$11,359

Profit

Revenue

$46,160

Operating Expenses

$18,001

Operating Income

$28,159

Net Effective Rent

$16,800

Profit (Cash Flow)

$11,359

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

178.87%

Payback Period Days

204