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 2916 Burgess Dr

3 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$39,764

Profit (Cash Flow)

-$13,405

Cash on Cash Return

-151.5%

Annual Revenue

$39,764

AirDNA projects $213/night at 51% occupancy ($39,676). Airbtics projects $191/night at 57% occupancy ($39,764). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $191 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,654$38,509$63,459$91,852
Occupancy42%59%72%80%
Nightly Rate$140$170$230$301

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Welcome Sports Fans 7mins to Stadium Pet Friendly

No image available

$29,391
$103
72%
321$139❌❌✅Y / Y⭐️ 4.7 (188)
10 mins from uptown & spectrum ctr - Cozy Bungalow

No image available

$41,235
$179
58%
321$115❌❌❌Y / Y⭐️ 5 (113)
South End/Uptown~Urban Oasis 2: 8 guests, King BD

No image available

$35,183
$217
41%
322$131❌❌❌Y / Y⭐️ 5 (47)
Cozy & Modern Home Close to Uptown & Airport

No image available

$42,244
$144
72%
322$120❌❌✅Y / Y⭐️ 4.8 (98)
Traveler Oasis: LoSo Loft w/ Rooftop, Parking

No image available

$50,317
$190
63%
341$200❌❌❌Y / Y⭐️ 5 (51)
Minutes to Uptown+Panthers Stadium+FencedIn Yard

No image available

$85,565
$323
71%
321$90❌❌✅Y / Y⭐️ 4.9 (33)
Private Oasis close to SouthEnd

No image available

$33,330
$125
65%
321$119❌❌✅Y / Y⭐️ 5 (22)
Fully Reno'd from Top to Bottom!

No image available

$42,547
$186
61%
321$150❌❌❌Y / Y⭐️ 5 (13)
Hidden Gem minutes from Uptown Charlotte

No image available

$30,653
$170
44%
332$180❌❌❌Y / Y⭐️ 4.8 (49)
New Listing! Stunning 3Bdr Home

No image available

$28,941
$103
63%
322$150❌❌❌Y / Y⭐️ 4.3 (16)
Wow! Quiet Cozy Gem with Fenced Yard! Pet Friendly

No image available

$27,417
$137
50%
327$150❌❌✅Y / Y⭐️ 4.9 (14)
The Southend Hipsters Hideout!

No image available

$21,605
$141
36%
321$110❌❌✅Y / Y⭐️ 4.5 (42)
Minutes to Airport, UpTown ,Southend & NoDa !

No image available

$23,162
$180
31%
321$152❌❌❌Y / Y⭐️ 5 (25)
Just mins to Uptown-Large Yard-Carowinds Near!

No image available

$37,954
$122
85%
321$0❌❌✅Y / Y⭐️ 4.8 (14)
Fresh & Comfy Near Uptown w/HotTub & Private Yard

No image available

$66,672
$258
67%
332$140✅✅✅Y / Y⭐️ 5 (49)
Bohemian Bliss with a King Bed

No image available

$35,843
$168
49%
311$135❌❌✅Y / Y⭐️ 4.9 (58)
The Drifter's Escape

No image available

$22,457
$166
34%
332$150❌❌✅N / Y⭐️ 4.9 (91)
G2G - Brand New Condo Downtown Charlotte

No image available

$48,326
$276
45%
342$155❌❌✅Y / Y⭐️ 4.8 (12)
Cheerful House 5 Min to Uptown, Airport & Stadium

No image available

$22,651
$164
31%
312$150❌❌❌Y / Y⭐️ 4.9 (16)
10 Min From Uptown & Airport! Fenced-In Yard

No image available

$62,751
$199
82%
323$181❌❌✅Y / Y⭐️ 5 (6)
Luxurious Ranch Style Home!

No image available

$26,227
$170
40%
322$150❌❌❌Y / N⭐️ 4.6 (21)
Uptown Luxe I King Suite w/ Billiards & Hot Tub

No image available

$46,960
$296
40%
331$199✅✅✅Y / Y⭐️ 5 (9)
Super Stylish and Comfy Bungalow, Near Uptown!

No image available

$32,790
$98
90%
311$126❌❌✅Y / Y⭐️ 4.8 (329)
Modern, Stylish and Comfy Bungalow, Near Uptown!

No image available

$30,949
$102
80%
321$156❌❌✅Y / Y⭐️ 4.8 (195)
Modern + Stylish Condo: 5 Mi to Downtown Charlotte

No image available

$74,261
$405
49%
342$186❌❌❌Y / Y⭐️ 5 (11)
Brews & Views in LoSo Charlotte!

No image available

$24,337
$146
43%
343$125❌❌❌Y / Y⭐️ 4.9 (15)
Chic Home 9 min to Uptown w/Hot Tub & Private Yard

No image available

$55,751
$200
72%
332$130✅✅✅Y / Y⭐️ 4.8 (28)
Bank of America|Spectrum Center|Downtown|Airport

No image available

$44,652
$200
61%
321$0❌❌✅Y / Y⭐️ 5 (80)
The Iris | Brand New South End Home

No image available

$64,633
$234
73%
331$175❌❌✅Y / Y⭐️ 4.5 (8)
Lux Blue OasisMin From South End

No image available

$74,048
$400
49%
321$70❌✅✅Y / N⭐️ 5 (68)
Stylish and Comfy Bungalow - Long Term Rental

No image available

$30,974
$91
93%
3115$250❌❌✅Y / Y⭐️ 4.7 (4)
Cozy House 5 Min to Uptown.

No image available

$38,138
$118
80%
312$150❌❌❌Y / Y⭐️ 5 (5)
Wow! Quiet Cozy Gem with Fenced Yard! Pet Friendly

No image available

$19,898
$151
36%
3214$0❌❌✅Y / Y⭐️ 5 (5)
The Apollo | Brand New South End Home

No image available

$67,166
$233
76%
331$175❌❌✅Y / Y⭐️ 5 (15)
Charming Central Charlotte 3BR

No image available

$41,980
$155
74%
3221$120❌❌✅Y / Y⭐️ 0 (1)
Gorgeous 3 BDRM Ranch 5 Minutes to Southend

No image available

$28,960
$153
48%
3225$165❌❌✅Y / Y⭐️ 4.8 (4)
Comfy Bungalow Near Uptown!

No image available

$17,348
$79
60%
3290$255❌❌✅Y / Y⭐️ 4.5 (2)
CLT Lux Skyline Oasis with Private Rooftop Patio

No image available

$71,627
$352
53%
343$162❌❌❌Y / Y⭐️ 5 (11)

Return Metrics

-151.47% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$13,405-$26,810-$40,215-$53,620-$67,026-$134,052-$402,156
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-$13,405-$26,810-$40,215-$53,620-$67,026-$134,052-$402,156

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-151.47%

Payback Period Days

0

Return on Investment

-151.47%

property-location

2916 Burgess Dr Charlotte, North Carolina, 28208-6708

3 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$2,482

Zestimate

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$39,764

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 51% occupancy.Projected nightly rate is $191/night at 57% occupancy.

Top 51% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,808

Avg annual revenue

57%

Avg occupancy rate

$191

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

$15k

$40k

$60k

$85k

Sign up to see the data on 40 all comparables

-$13,405

Profit

Revenue

$39,764

Operating Expenses

$17,169

Operating Income

$22,595

Net Effective Rent

$36,000

Profit (Cash Flow)

-$13,405

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-151.47%

Payback Period Days

0