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 Investment Analysis 3256 Brixton Ct, Charlotte, NC 28205

4 bed β€’ 2 bath β€’ 12 guests β€’ $864,900

BNB

Calc

Annual Revenue

$45,834

Profit (Cash Flow)

-$32,147

Cap Rate

3.0%

Annual Revenue

$45,834

AirDNA projects $360/night at 61% occupancy ($80,207). Airbtics projects $267/night at 47% occupancy ($45,834). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 47% occupancy rate, $267 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,470$37,594$65,773$89,340
Occupancy38%45%58%65%
Nightly Rate$189$227$262$489

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
Spacious CLT 4BR Duet-Near NoDa-10 min to Uptown

No image available

$24,760
$165
41%
432$0❌❌❌Y / Y⭐️ 4.9 (48)
Charlotte Home w/Deck in NoDa District - Near UNC!

No image available

$68,199
$224
71%
432$155❌❌❌Y / Y⭐️ 4.4 (65)
Homey, Charming 4 Bedroom, Conveniently Located

No image available

$22,718
$150
38%
412$75❌❌❌Y / Y⭐️ 4.8 (208)
Gorgeous 3 Level Home Near NoDa & Plaza Midwood

No image available

$58,495
$262
61%
432$0βŒβŒβœ…Y / Y⭐️ 4.9 (30)
Artists Historic Noda Home, Entertain in Style

No image available

$89,304
$488
50%
442$0βœ…βœ…βŒY / Y⭐️ 5 (15)
Charming/bright/open floorplan near PlazaMidwood

No image available

$42,585
$179
65%
433$0βŒβŒβœ…Y / Y⭐️ 4.8 (17)
Roomy & Stylish- 4 BR Duet-Under 10 min. to Uptown

No image available

$30,460
$219
38%
432$0❌❌❌Y / Y⭐️ 4.8 (23)
The Ilford Inn-Spacious 2200sf! Minutes to NoDa!

No image available

$30,501
$230
32%
432$75❌❌❌Y / Y⭐️ 4.8 (188)
Historic home in eclectic Noda!

No image available

$32,604
$262
34%
433$0❌❌❌Y / Y⭐️ 4.5 (11)
Lux Charmer in NODA

No image available

$89,670
$500
49%
443$0❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

-15.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$32,147-$64,294-$96,442-$128,589-$160,737-$321,474-$964,423
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$691,920$691,920$691,920$691,920$691,920$691,920$691,920
Down Payment$172,980$172,980$172,980$172,980$172,980$172,980$172,980
Property Appreciation$25,947$52,672$80,199$108,552$137,756$297,453$1,234,439
Total Return$858,699$853,277$848,657$844,862$841,918$840,878$1,134,916

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.35%

Cap Rate

3.02%

Return on Investment

1.09%

property-location

3256 Brixton Ct Charlotte, NC, 28205

4 bed β€’ 2 bath β€’ 12 guests

Est. $4,148/mo

Agent

This property is for sale!

Contact Agent

-57

Airbnb Investor Score

-$32,147

Annual Profit

3.0%

Cap Rate

-15.4%

Cash on Cash

$45,834

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $360/night at 61% occupancy ($80,207.58). Airbtics projects $267/night at 47% occupancy ($45,834).

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$48,929

Avg annual revenue

47%

Avg occupancy rate

$267

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$65k

$90k

Sign up to see the data on 10 all comparables

-$32,147

Profit

Revenue

$45,834

Operating Expenses

$19,638

Operating Income

$26,196

Mortgage & Taxes

$58,343

Profit (Cash Flow)

-$32,147

$209,427

Cash Investment

Down Payment

$172,980

Renos & Furnishing

$10,500

Closing Costs

$25,947

Total

$209,427

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.35%

Cap Rate

3.02%

Profit (Cummulative)

-$32,147

$691,920

$10,500

$25,947

$0

Total Gain

$2,296

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

$41,049

Deductible property tax

$8,563

Your total deduction

$119,281

Your adjusted annual income

$150,000 - $119,281 = $30,719


Taxes on $30,719 (30%)

$9,216

Your old tax bill

$45,000

Your new tax bill

$9,216


Estimated tax savings

$35,784

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: -