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 Rental Arbitrage Analysis 417 W 8th St APT O, Charlotte, NC, 28202

1 bed β€’ 1 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$31,754

Profit (Cash Flow)

-$5,974

Cash on Cash Return

-137.3%

Annual Revenue

$31,754

AirDNA projects $141/night at 63% occupancy ($32,444). Airbtics projects $126/night at 69% occupancy ($31,754). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $126 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,608$30,094$40,666$65,654
Occupancy58%70%77%91%
Nightly Rate$97$112$138$189

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
Uptown Charlotte Studio

No image available

$30,665
$107
74%
111$60❌❌❌Y / Y⭐️ 5 (153)
Uptown Lights &Stylish Nights |Free Parking |Clean

No image available

$37,386
$137
70%
111$60βŒβŒβœ…Y / Y⭐️ 5 (87)
Contemporary condo in Uptown with pool and a view

No image available

$38,223
$112
88%
116$65βœ…βŒβŒY / Y⭐️ 5 (248)
Uptown Charlotte Loft with Private Garage

No image available

$26,775
$84
73%
111$160βŒβŒβœ…Y / Y⭐️ 5 (41)
Queen City Charmer

No image available

$26,755
$88
77%
111$65βŒβŒβœ…Y / Y⭐️ 5 (918)
POOL, ROOFTOP, SKYLINE VIEW in Downtown Charlotte

No image available

$42,427
$189
57%
111$65βœ…βŒβœ…Y / Y⭐️ 5 (854)
Reluxme | Uptown High Rise w/ Stunning Views

No image available

$55,769
$192
75%
115$190βœ…βœ…βœ…Y / Y⭐️ 5 (65)
Cute Uptown Dream Studio w/Gym &Rooftop Pool!

No image available

$62,094
$218
71%
112$180βœ…βŒβŒY / Y⭐️ 5 (20)
Fabulous Fourth Ward Flat * 1BR Historic Charlotte

No image available

$30,854
$138
58%
111$90βŒβŒβœ…Y / Y⭐️ 5 (148)
Spacious studio of downtown Charlotte

No image available

$31,137
$82
100%
113$50βœ…βŒβŒY / Y⭐️ 5 (206)
{Uptown Paradise} Condo with a View

No image available

$30,755
$93
89%
115$50❌❌❌Y / Y⭐️ 5 (43)
Charming 1BR Condo > Full Kitchen > Uptown Living

No image available

$37,376
$113
88%
111$55❌❌❌Y / Y⭐️ 5 (218)
Luxury 1 BR Uptown CLT

No image available

$21,583
$75
72%
112$75βœ…βŒβŒY / N⭐️ 4.6 (40)
Cozy Garden Suite in the heart of Charlotte

No image available

$24,456
$98
66%
112$70βŒβŒβœ…Y / Y⭐️ 5 (136)
Condo in Fourth Ward

No image available

$26,400
$121
56%
117$69βœ…βŒβœ…Y / Y⭐️ 5 (77)
DT Charm Apt + Pool,Gym,Wine,WKSpace, Free Parking

No image available

$24,189
$90
68%
111$70βœ…βŒβœ…Y / Y⭐️ 5 (231)
Elegance DT Apt + Gym, Pool, Wine, WKSpace,Parking

No image available

$26,778
$101
68%
111$70βœ…βŒβœ…Y / Y⭐️ 5 (32)
Trendy DT Apt 5 min to CON + Gym,Free Parking,Wine

No image available

$23,587
$100
60%
111$70βœ…βŒβœ…Y / Y⭐️ 4.5 (52)
5min to BOFA Stadium | 2 balconies.

No image available

$25,130
$96
67%
112$110βŒβŒβœ…Y / Y⭐️ 5 (96)
CNS Management

No image available

$31,826
$184
46%
111$100βœ…βŒβŒY / Y⭐️ 5 (39)
Charming Uptown Condo in Fourth Ward + Parking

No image available

$29,580
$121
63%
111$70❌❌❌Y / Y⭐️ 4.5 (78)
***Tiny House in the City*** w/ private garage

No image available

$42,090
$118
94%
111$40βŒβŒβœ…Y / Y⭐️ 5 (192)
Uptown Modern Condo Park & Walk Uptown & Panthers!

No image available

$20,483
$89
55%
111$69βŒβŒβœ…Y / Y⭐️ 4.5 (676)
1Bed/1Bath Apt in Heart of Uptown Charlotte.

No image available

$33,481
$113
76%
113$100βœ…βŒβŒY / Y⭐️ 5 (55)
Uptown Plush King Suite in 4th Ward

No image available

$29,220
$129
58%
112$100❌❌❌Y / Y⭐️ 5 (76)
Lovely 1 Bedroom Condo in Uptown Charlotte

No image available

$38,008
$109
95%
113$75βœ…βŒβŒY / Y⭐️ 5 (34)
Uptown - It’s Always Happy Hour Here

No image available

$58,781
$173
91%
112$50❌❌❌Y / Y⭐️ 5 (16)
StaysByWalker Uptown Studio! KingBed/Gym/Pool/Spa

No image available

$80,878
$277
78%
113$75βœ…βœ…βœ…Y / Y⭐️ 5 (21)
{Gray Gables} Stylish and Comfy living in Uptown

No image available

$36,374
$101
93%
111$35βœ…βŒβŒY / Y⭐️ 4.8 (314)
Lovely Uptown Urban Loft in Historic Fourth Ward

No image available

$29,670
$108
72%
112$80❌❌❌Y / Y⭐️ 5 (145)
✨Luxury skyline view in the heart of Charlotte ✨

No image available

$27,302
$134
52%
112$130βŒβŒβœ…Y / Y⭐️ 4.8 (52)
Entire apartment in downtown, all the comforts

No image available

$25,313
$76
91%
113$0βœ…βŒβŒY / Y⭐️ 5 (55)
StaysByWalker Uptown Studio! KingBed/Gym/Pool/Spa

No image available

$35,234
$139
67%
113$75βœ…βŒβœ…Y / Y⭐️ 5 (27)
Spacious 1 Bedroom Apartments at Skyhouse

No image available

$22,135
$144
42%
113$0❌❌❌Y / Y⭐️ 4.5 (22)
Charlotte Uptown

No image available

$31,254
$105
74%
111$100βŒβŒβœ…Y / N⭐️ 5 (4)
Stunning DT Apt 5min to Stadium,Wine, Gym, WKSpace

No image available

$29,987
$100
76%
111$70βœ…βŒβœ…Y / Y⭐️ 5 (114)
City View Studio Uptown

No image available

$31,293
$225
38%
112$0βœ…βŒβŒY / Y⭐️ 4.5 (10)
Uptown Oasis

No image available

$12,052
$89
37%
112$0βœ…βŒβŒY / N⭐️ 5 (6)
Modern Studio Apartments at Skyhouse

No image available

$21,579
$134
44%
103$0❌❌❌Y / Y⭐️ 4.5 (38)
StaysByWalker CityCenter 1BR! KingBed/Gym/Pool/Spa

No image available

$40,007
$174
61%
114$75βœ…βŒβœ…Y / Y⭐️ 5 (16)

Return Metrics

-137.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,973-$11,947-$17,921-$23,894-$29,868-$59,737-$179,212
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-$5,973-$11,947-$17,921-$23,894-$29,868-$59,737-$179,212

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-137.32%

Payback Period Days

0

Return on Investment

-137.32%

property-location

417 W 8th St Charlotte, North Carolina, 28202

1 bed β€’ 1 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$31,754

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 63% occupancy ($32,444.62). Airbtics projects $126/night at 69% occupancy ($31,754).

Top 56% of comparables

Top 36% 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.

$33,222

Avg annual revenue

69%

Avg occupancy rate

$126

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

$10k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

-$5,974

Profit

Revenue

$31,754

Operating Expenses

$16,128

Operating Income

$15,626

Net Effective Rent

$21,600

Profit (Cash Flow)

-$5,974

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-137.32%

Payback Period Days

0