3256 Brixton Ct Charlotte, NC, 28205
4 bed β’ 2 bath β’ 12 guests
Est. $4,148/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -