BNBCalc Short Term Rental Investment Analysis 315 Arlington Ave 1504, Charlotte, NC 28203

2 bed • 2 bath • 6 guests • $3,795

BNB

Calc

Annual Revenue

$50,174

Profit (Cash Flow)

$29,715

Cap Rate

789.7%

Annual Revenue

$50,174

AirDNA projects $241/night at 57% occupancy ($50,173). Airbtics projects $186/night at 53% occupancy ($36,005). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,533	$36,010	$51,296	$63,051
Occupancy	44%	53%	64%	73%
Nightly Rate	$155	$181	$208	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roomy 3-story townhome in Southend/Gold district	$34,917	$183	45%	2	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
Walk to Panther Games -Adorable Duplex-BBQ-Pets Ok	$54,327	$216	64%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Furnished Apt near Convention Center - No Balcony	$48,714	$195	64%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (50)
Spacious 2 Bedroom/2 Bathroom in Uptown w/Balcony	$38,576	$180	53%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (3)
StaysByWalker SouthEnd 2BR - Prime Location!	$40,582	$154	72%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
StaysByWalker SouthEnd 2BR - Prime Location!	$55,802	$158	90%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
StaysByWalker SouthEnd 2BR - Prime Location!	$48,831	$213	54%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
StaysByWalker SouthEnd 2BR - Prime Location!	$26,846	$151	36%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Reduced Pricing-Fire pit/BBQ-Walk to Panther Games	$20,929	$130	44%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (4)

Return Metrics

403.03% 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)	$29,715	$59,430	$89,145	$118,860	$148,575	$297,150	$891,450
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,036	$3,036	$3,036	$3,036	$3,036	$3,036	$3,036
Down Payment	$759	$759	$759	$759	$759	$759	$759
Property Appreciation	$113	$231	$351	$476	$604	$1,305	$5,416
Total Return	$33,623	$63,456	$93,291	$123,131	$152,974	$302,250	$900,661

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

403.03%

Cap Rate

789.74%

Return on Investment

405.08%

315 Arlington Ave 1504 Charlotte, NC, 28203

2 bed • 2 bath • 6 guests

Purchase Price

Est. $18/mo

This property is for sale!

Contact Agent

8114

Airbnb Investor Score

$29,715

Annual Profit

789.7%

Cap Rate

403.0%

Cash on Cash

$50,174

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 57% occupancy.Projected nightly rate is $186/night at 53% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$38,732

Avg annual revenue

53%

Avg occupancy rate

$186

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

$30k

$45k

$55k

$29,715

Profit

Revenue

$50,174

Operating Expenses

$20,203

Operating Income

$29,971

Mortgage & Taxes

$256

Profit (Cash Flow)

$29,715

$7,373

Cash Investment

Down Payment

$759

Renos & Furnishing

$6,500

Closing Costs

$114

Total

$7,373

DSCR Ratio

Strong

117.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

403.03%

Cap Rate

789.74%

Return on Investment

405.08%

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

$180

Deductible property tax

$38

Your total deduction

-$28,442

Your adjusted annual income

$150,000 - -$28,442 = $178,442

Taxes on $178,442 (30%)

$53,533

Your old tax bill

$45,000

Your new tax bill

$53,533

Estimated tax savings

-$8,533

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: -