BNBCalc Short Term Rental Rental Arbitrage Analysis 315 Woodvale Pl, Charlotte, NC 28208, USA

4 bed • 3.5 bath • 9 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$71,201

Profit (Cash Flow)

$4,945

Cash on Cash Return

33.5%

Annual Revenue

$71,201

AirDNA projects $361/night at 54% occupancy ($71,200).

BNB Calc projects a 54% occupancy rate, $361 rate per night.

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

Return Metrics

33.46% 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)	$4,944	$9,889	$14,833	$19,778	$24,722	$49,445	$148,337
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	$4,944	$9,889	$14,833	$19,778	$24,722	$49,445	$148,337

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.46%

Payback Period Days

1091

Return on Investment

33.46%

315 Woodvale Pl Charlotte, North Carolina, 28208-4336

4 bed • 3.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,201

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,945

Profit

Revenue

$71,201

Operating Expenses

$20,656

Operating Income

$50,545

Net Effective Rent

$45,600

Profit (Cash Flow)

$4,945

$14,775

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$3,900

Total

$14,775

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

33.46%

Payback Period Days

1091