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}

Percentiles	25%	50%	75%	90%
Revenue	$22,654	$38,509	$63,459	$91,852
Occupancy	42%	59%	72%	80%
Nightly Rate	$140	$170	$230	$301

Seasonality (Profit by Month)

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	$29,391	$103	72%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 4.7 (188)
10 mins from uptown & spectrum ctr - Cozy Bungalow	$41,235	$179	58%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (113)
South End/Uptown~Urban Oasis 2: 8 guests, King BD	$35,183	$217	41%	3	2	2	$131	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy & Modern Home Close to Uptown & Airport	$42,244	$144	72%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Traveler Oasis: LoSo Loft w/ Rooftop, Parking	$50,317	$190	63%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Minutes to Uptown+Panthers Stadium+FencedIn Yard	$85,565	$323	71%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Private Oasis close to SouthEnd	$33,330	$125	65%	3	2	1	$119	❌	❌	✅	Y / Y	⭐️ 5 (22)
Fully Reno'd from Top to Bottom!	$42,547	$186	61%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Hidden Gem minutes from Uptown Charlotte	$30,653	$170	44%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
New Listing! Stunning 3Bdr Home	$28,941	$103	63%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
Wow! Quiet Cozy Gem with Fenced Yard! Pet Friendly	$27,417	$137	50%	3	2	7	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
The Southend Hipsters Hideout!	$21,605	$141	36%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Minutes to Airport, UpTown ,Southend & NoDa !	$23,162	$180	31%	3	2	1	$152	❌	❌	❌	Y / Y	⭐️ 5 (25)
Just mins to Uptown-Large Yard-Carowinds Near!	$37,954	$122	85%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Fresh & Comfy Near Uptown w/HotTub & Private Yard	$66,672	$258	67%	3	3	2	$140	✅	✅	✅	Y / Y	⭐️ 5 (49)
Bohemian Bliss with a King Bed	$35,843	$168	49%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
The Drifter's Escape	$22,457	$166	34%	3	3	2	$150	❌	❌	✅	N / Y	⭐️ 4.9 (91)
G2G - Brand New Condo Downtown Charlotte	$48,326	$276	45%	3	4	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Cheerful House 5 Min to Uptown, Airport & Stadium	$22,651	$164	31%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
10 Min From Uptown & Airport! Fenced-In Yard	$62,751	$199	82%	3	2	3	$181	❌	❌	✅	Y / Y	⭐️ 5 (6)
Luxurious Ranch Style Home!	$26,227	$170	40%	3	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.6 (21)
Uptown Luxe I King Suite w/ Billiards & Hot Tub	$46,960	$296	40%	3	3	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (9)
Super Stylish and Comfy Bungalow, Near Uptown!	$32,790	$98	90%	3	1	1	$126	❌	❌	✅	Y / Y	⭐️ 4.8 (329)
Modern, Stylish and Comfy Bungalow, Near Uptown!	$30,949	$102	80%	3	2	1	$156	❌	❌	✅	Y / Y	⭐️ 4.8 (195)
Modern + Stylish Condo: 5 Mi to Downtown Charlotte	$74,261	$405	49%	3	4	2	$186	❌	❌	❌	Y / Y	⭐️ 5 (11)
Brews & Views in LoSo Charlotte!	$24,337	$146	43%	3	4	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Chic Home 9 min to Uptown w/Hot Tub & Private Yard	$55,751	$200	72%	3	3	2	$130	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
Bank of America\|Spectrum Center\|Downtown\|Airport	$44,652	$200	61%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (80)
The Iris \| Brand New South End Home	$64,633	$234	73%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Lux Blue OasisMin From South End	$74,048	$400	49%	3	2	1	$70	❌	✅	✅	Y / N	⭐️ 5 (68)
Stylish and Comfy Bungalow - Long Term Rental	$30,974	$91	93%	3	1	15	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Cozy House 5 Min to Uptown.	$38,138	$118	80%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Wow! Quiet Cozy Gem with Fenced Yard! Pet Friendly	$19,898	$151	36%	3	2	14	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
The Apollo \| Brand New South End Home	$67,166	$233	76%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (15)
Charming Central Charlotte 3BR	$41,980	$155	74%	3	2	21	$120	❌	❌	✅	Y / Y	⭐️ 0 (1)
Gorgeous 3 BDRM Ranch 5 Minutes to Southend	$28,960	$153	48%	3	2	25	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Comfy Bungalow Near Uptown!	$17,348	$79	60%	3	2	90	$255	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
CLT Lux Skyline Oasis with Private Rooftop Patio	$71,627	$352	53%	3	4	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-151.47%

Payback Period Days

Return on Investment

-151.47%

2916 Burgess Dr Charlotte, North Carolina, 28208-6708

3 bed • 3 bath • 12 guests

Monthly Rent

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.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

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

-$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

Cash on Cash Return

-151.47%

Payback Period Days