Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 333 W Trade St UNIT 805, Charlotte, NC, 28202

1 bed • 1 bath • 3 guests • $375,000

BNB

Calc

Annual Revenue

$38,559

Profit (Cash Flow)

-$5,430

Cap Rate

5.3%

Annual Revenue

$38,559

AirDNA projects $167/night at 64% occupancy ($39,037). Airbtics projects $153/night at 69% occupancy ($38,558). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,083$38,070$53,632$74,135
Occupancy57%69%80%89%
Nightly Rate$117$146$176$220

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
$55,024
$194
74%
112$225✅❌✅Y / Y⭐️ 5 (36)
$55,273
$187
76%
113$190✅✅✅Y / Y⭐️ 5 (71)
$34,296
$158
55%
113$130✅❌✅Y / Y⭐️ 4.5 (11)
$59,393
$220
67%
112$180✅❌❌Y / Y⭐️ 5 (20)
$37,114
$172
55%
113$130✅❌✅Y / Y⭐️ 4.5 (3)
$33,077
$118
71%
111$60✅❌❌Y / Y⭐️ 5 (643)
$38,615
$172
58%
113$130✅❌✅Y / Y⭐️ 5 (18)
$30,392
$94
87%
115$50❌❌❌Y / Y⭐️ 5 (48)
$31,823
$84
100%
115$50✅❌❌Y / Y⭐️ 5 (228)
$44,114
$173
68%
113$130✅❌✅Y / Y⭐️ 0 (2)
$29,260
$135
56%
111$90❌❌✅Y / Y⭐️ 5 (156)
$41,342
$190
56%
112$80✅❌❌Y / Y⭐️ 5 (42)
$40,765
$153
70%
113$69✅❌✅Y / Y⭐️ 4.7 (30)
$29,926
$185
43%
111$100✅❌❌Y / Y⭐️ 5 (39)
$32,501
$222
40%
112$0✅❌❌Y / Y⭐️ 5 (17)
$43,820
$153
74%
113$69✅❌✅Y / Y⭐️ 5 (35)
$80,878
$277
78%
113$75✅✅✅Y / Y⭐️ 5 (21)
$40,919
$130
86%
113$0✅❌✅Y / Y⭐️ 5 (20)
$40,726
$153
69%
113$69✅❌✅Y / Y⭐️ 4.8 (41)
$45,420
$146
85%
113$0✅❌✅Y / Y⭐️ 4.5 (20)
$35,234
$139
67%
113$75✅❌✅Y / Y⭐️ 5 (27)
$45,764
$174
69%
114$75✅❌✅Y / Y⭐️ 4.3 (13)
$38,064
$130
80%
113$0✅❌✅Y / Y⭐️ 5 (29)
$40,007
$174
61%
114$75✅❌✅Y / Y⭐️ 5 (16)
$101,822
$370
75%
1114$150❌❌❌Y / Y⭐️ 5 (9)
$38,096
$122
77%
112$150❌❌✅Y / Y⭐️ 5 (369)
$25,693
$108
65%
1130$150✅❌❌Y / Y⭐️ 5 (5)
$20,604
$67
79%
112$75✅❌❌Y / Y⭐️ 4 (30)
$43,585
$127
93%
1114$150✅✅✅Y / Y⭐️ 0 (2)
$27,559
$251
30%
111$0❌❌✅N / Y⭐️ 5 (25)
$32,808
$108
83%
111$0❌❌❌Y / Y⭐️ 4.5 (2)
$34,971
$147
65%
111$0✅❌✅Y / Y⭐️ 4.5 (20)
$20,751
$90
63%
1130$99❌❌✅Y / Y⭐️ 5 (12)
$33,656
$209
44%
111$0✅❌❌Y / Y⭐️ 0 (8)
$25,123
$78
88%
113$0❌❌❌Y / Y⭐️ 4.7 (56)
$27,012
$82
90%
111$0❌❌❌Y / Y⭐️ 4.7 (64)
$26,710
$82
89%
111$0❌❌❌Y / Y⭐️ 4.7 (41)
$24,637
$127
53%
1114$150✅✅✅Y / Y⭐️ 5 (4)
$43,256
$114
100%
111$35❌❌❌Y / Y⭐️ 4.8 (636)
$23,790
$125
52%
1128$150✅✅✅Y / Y⭐️ 5 (4)

Return Metrics

-6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,430-$10,860-$16,290-$21,720-$27,150-$54,301-$162,904
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$11,250$22,837$34,772$47,065$59,727$128,968$535,223
Total Return$380,819$386,977$393,482$400,345$407,577$449,667$747,318

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6%

Cap Rate

5.29%

Return on Investment

10.5%

property-location

333 W Trade St UNIT 805 Charlotte, North Carolina, 28202

1 bed • 1 bath • 3 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

-11

Airbnb Investor Score

-$5,430

Annual Profit

5.3%

Cap Rate

-6.0%

Cash on Cash

$38,559

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 64% occupancy.Projected nightly rate is $153/night at 69% occupancy.

Top 53% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$38,845

Avg annual revenue

69%

Avg occupancy rate

$153

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

$45k

$75k

$105k

Sign up to see the data on 40 all comparables

-$5,430

Profit

Revenue

$38,559

Operating Expenses

$18,693

Operating Income

$19,866

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$5,430

$90,500

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$4,250

Closing Costs

$11,250

Total

$90,500

DSCR Ratio

Weak

0.79

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6%

Cap Rate

5.29%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$43,167

Your adjusted annual income

$150,000 - $43,167 = $106,833

Taxes on $106,833 (30%)

$32,050

Your old tax bill

$45,000

Your new tax bill

$32,050

Estimated tax savings

$12,950

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:

0.75 sqft

Year built:

2007

Size:

775 sqft

Type:

CONDO

Parking:

1

Heating:

Heat Pump

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: 0.75 sqft
  • Building area: 775 sqft
  • Garage: Yes
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: City
  • Parking: Parking Deck, Parking Garage
  • Amenities: Dishwasher, Electric Range, Microwave
  • Price per square foot: $483

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 07301346
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $336,676
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Middle School: Sedgefield Middle with 4/10 star rating
  • High School: Myers Park High with 7/10 star rating