BNBCalc Short Term Rental Investment Analysis 301 E Tremont Ave 308, Charlotte, NC 28203

2 bed • 2 bath • 6 guests • $2,250

BNB

Calc

Annual Revenue

$31,776

Profit (Cash Flow)

$13,814

Cap Rate

620.7%

Annual Revenue

$31,776

AirDNA projects $180/night at 56% occupancy ($36,816). Airbtics projects $150/night at 58% occupancy ($31,776). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,336	$32,805	$43,534	$58,035
Occupancy	44%	59%	68%	78%
Nightly Rate	$126	$144	$166	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
{Bunga-YOLO} Hotub Dilworth SouthEnd Stylish CLT	$23,226	$84	68%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
{Sunflower} HotTub Charming Home SouthEnd Dilworth	$57,419	$181	81%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Gorgeous Historic Dilworth Townhome	$42,200	$141	79%	2	3	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
Modern Upscale Luxury - 5 Min from Uptown CLT	$69,540	$225	80%	2	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (37)
Amazing Southend Duplex Uptown Pubs,Bar King Bed	$41,772	$253	45%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Dilworth Gem 2- South End Adjacent	$46,631	$203	60%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (211)
Stylish Southend Duplex Walk 2 DinersPubsTrain	$26,138	$161	44%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (6)
Wilmore Gem 2 - SouthEnd adjacent close to stadium	$27,403	$130	54%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
Charming, Historic Duplex in Dilworth	$43,695	$146	78%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (454)
MoDeRn Muse	$27,610	$132	48%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
The Green Gatsby	$24,150	$123	49%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
King of Park!	$19,592	$127	39%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.4 (18)
Dilworth Gem 1 - South End Adjacent	$49,759	$173	77%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (188)
Table Tennis Townhouse	$25,785	$99	65%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
King of Park! Massive 86" TV	$20,741	$141	36%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Queen of Park	$23,944	$142	43%	2	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
The Queen of Park	$27,163	$162	44%	2	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
2 Queens Townhouse	$24,582	$115	55%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
800 Magnolia: Chic 2BR Units, Near Dilworth	$19,253	$126	36%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Chic, Comfortable 2BR w/ Porch, near Dilworth	$26,011	$129	50%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Bright and Restful 2BR near Uptown w/ Balcony	$35,376	$164	56%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Terrific Charlotte town home	$24,236	$154	43%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (25)
Charming Bungalow in Historic South End	$36,264	$146	67%	2	1	5	$95	❌	❌	❌	Y / Y	⭐️ 5 (63)
Renovated Charming Apartment Home in Dilworth	$41,019	$160	68%	2	1	7	$122	❌	❌	❌	Y / Y	⭐️ 5 (32)
New 4 story townhouse with roof top terrace	$33,556	$194	43%	2	3	1	$185	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
Fabulous Dilworth/Southend location & walkable!	$25,556	$164	42%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Heart of Dowtown Charlotte In Southend/Dilworth	$60,580	$202	81%	2	2	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (189)
Walk to Panther Games -Adorable Duplex-BBQ-Pets Ok	$48,863	$186	68%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
Cozy, historic bungalow in the heart of Southend.	$28,045	$132	53%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (187)
Tiny Living in Wilmore/South End	$22,897	$142	39%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.7 (371)
Charming Uptown Charlotte Oasis	$25,427	$95	63%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (88)
Historic Dilworth Bungalow	$38,875	$147	70%	2	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (482)
Vibrant and Cozy 2BR near Uptown w/ Balcony	$31,075	$126	62%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Wilmore Gem 1 - SouthEnd adjacent close to stadium	$34,643	$120	75%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
Abbott Park 5 minutes to South End- 2 BR	$23,982	$80	73%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (52)
Dilworth Retreat \| Walk to Everything \| Parking	$31,640	$125	65%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Walkable to BOA Stadium, Uptown & South End!	$38,311	$136	75%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Outdoor Oasis w/ Pool, Hot Tub & Firepit!	$43,689	$191	58%	2	2	3	$143	✅	✅	✅	Y / Y	⭐️ 4.7 (163)
Newly Renovated Charming Apartment Home - Dilworth	$38,931	$164	63%	2	1	7	$122	❌	❌	❌	Y / Y	⭐️ 5 (4)
NEW! Modern 2bed/2bath Uptown, stadium, south end	$29,159	$182	41%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (21)

Return Metrics

196.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,813	$27,627	$41,440	$55,254	$69,067	$138,135	$414,406
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Down Payment	$450	$450	$450	$450	$450	$450	$450
Property Appreciation	$67	$137	$208	$282	$358	$773	$3,211
Total Return	$16,131	$30,014	$43,899	$57,786	$71,676	$141,159	$419,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

196.84%

Cap Rate

620.68%

Return on Investment

198.12%

301 E Tremont Ave 308 Charlotte, NC, 28203

2 bed • 2 bath • 6 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

6044

Airbnb Investor Score

$13,813

Annual Profit

620.7%

Cap Rate

196.8%

Cash on Cash

$31,776

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 56% occupancy.Projected nightly rate is $150/night at 58% occupancy.

Occupancy Rate

Top 51% 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.

$33,968

Avg annual revenue

58%

Avg occupancy rate

$150

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

$20k

$35k

$50k

$70k

$13,814

Profit

Revenue

$31,776

Operating Expenses

$17,811

Operating Income

$13,965

Mortgage & Taxes

$152

Profit (Cash Flow)

$13,814

$7,018

Cash Investment

Down Payment

$450

Renos & Furnishing

$6,500

Closing Costs

$68

Total

$7,018

DSCR Ratio

Strong

92.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

196.84%

Cap Rate

620.68%

Return on Investment

198.12%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$107

Deductible property tax

$22

Your total deduction

-$12,694

Your adjusted annual income

$150,000 - -$12,694 = $162,694

Taxes on $162,694 (30%)

$48,808

Your old tax bill

$45,000

Your new tax bill

$48,808

Estimated tax savings

-$3,808

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -