Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 500 W Trade St

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$49,323

Profit (Cash Flow)

$299

Cash on Cash Return

4.5%

Annual Revenue

$49,323

AirDNA projects $211/night at 64% occupancy ($49,322). Airbtics projects $181/night at 64% occupancy ($42,309). Airbtics predicts this property will perform in the 63% revenue percentile

BNB Calc projects a 64% occupancy rate, $211 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,881$30,282$47,085$62,398
Occupancy68%73%87%91%
Nightly Rate$89$109$143$180

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
$29,320
$110
67%
111$60✅❌❌Y / Y⭐️ 4.9 (619)
$70,259
$212
84%
112$180✅❌❌Y / Y⭐️ 5 (20)
$67,824
$204
87%
115$190✅✅✅Y / Y⭐️ 4.8 (59)
$27,711
$140
50%
113$130❌❌✅Y / Y⭐️ 4.3 (6)
$24,406
$68
93%
115$50✅❌❌Y / Y⭐️ 4.8 (186)
$22,911
$81
72%
111$70✅❌✅Y / Y⭐️ 4.9 (215)
$23,587
$93
65%
111$70✅❌✅Y / Y⭐️ 4.7 (40)
$29,763
$109
71%
111$65✅❌❌Y / Y⭐️ 4.7 (310)
$21,135
$76
70%
112$75✅❌❌Y / N⭐️ 4.6 (40)
$25,924
$174
39%
111$100✅❌❌Y / Y⭐️ 4.8 (38)
$25,102
$90
73%
112$110❌❌✅Y / Y⭐️ 4.9 (85)
$39,354
$131
76%
111$60✅❌❌Y / Y⭐️ 4.8 (186)
$27,499
$89
81%
112$70✅❌✅Y / Y⭐️ 4.6 (30)
$25,378
$94
69%
111$70✅❌✅Y / Y⭐️ 5 (106)
$80,878
$277
78%
113$75✅✅✅Y / Y⭐️ 5 (21)
$43,820
$153
74%
113$69✅❌✅Y / Y⭐️ 5 (35)
$40,726
$153
69%
113$69✅❌✅Y / Y⭐️ 4.8 (41)
$22,707
$94
62%
111$70✅❌✅Y / Y⭐️ 4.7 (29)
$35,234
$139
67%
113$75✅❌✅Y / Y⭐️ 5 (27)
$32,041
$95
91%
113$75✅❌❌Y / Y⭐️ 5 (34)
$35,852
$124
79%
1214$150✅❌✅Y / N⭐️ 0 (0)
$45,764
$174
69%
114$75✅❌✅Y / Y⭐️ 4.3 (13)
$40,007
$174
61%
114$75✅❌✅Y / Y⭐️ 5 (16)
$28,404
$80
90%
111$60✅❌❌Y / Y⭐️ 4.9 (83)
$29,646
$90
90%
1130$99❌❌✅Y / Y⭐️ 4.8 (12)
$40,162
$181
59%
1130$110❌❌❌Y / Y⭐️ 5 (14)
$25,026
$76
87%
112$70✅❌✅Y / Y⭐️ 4.9 (36)
$33,255
$118
77%
1130$150❌❌❌Y / Y⭐️ 4.9 (345)
$36,945
$103
98%
1131$45❌❌❌Y / Y⭐️ 4.9 (68)
$32,356
$120
70%
112$90❌❌❌Y / Y⭐️ 4.5 (9)
$47,434
$180
72%
113$130❌❌✅Y / Y⭐️ 3.5 (2)
$32,808
$108
83%
111$0❌❌❌Y / Y⭐️ 4.5 (2)
$33,003
$127
71%
1130$70❌❌✅Y / Y⭐️ 4.8 (50)
$27,012
$82
90%
111$0❌❌❌Y / Y⭐️ 4.7 (64)
$26,710
$82
89%
111$0❌❌❌Y / Y⭐️ 4.7 (41)
$25,123
$78
88%
113$0❌❌❌Y / Y⭐️ 4.7 (56)
$19,949
$109
50%
1130$100✅❌✅Y / Y⭐️ 4.8 (110)
$43,256
$114
100%
111$35❌❌❌Y / Y⭐️ 4.8 (636)
$24,960
$124
55%
1128$150✅✅✅Y / Y⭐️ 4.8 (6)
$24,190
$69
92%
112$75✅❌❌Y / Y⭐️ 4 (30)

Return Metrics

4.52% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$298$597$895$1,194$1,493$2,986$8,958
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$298$597$895$1,194$1,493$2,986$8,958

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.52%

Payback Period Days

8072

Return on Investment

4.52%

property-location

500 W Trade St Charlotte, North Carolina, 28202

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$1,880

Zestimate

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$49,323

Annual Revenue

This property is projected to be in the top 63% revenue percentile compared to similar properties nearby.
Projected nightly rate is $211/night at 64% occupancy.Projected nightly rate is $181/night at 64% occupancy.

Top 81% of comparables

Top 3% 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.

$34,186

Avg annual revenue

75%

Avg occupancy rate

$122

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

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

$299

Profit

Revenue

$49,323

Operating Expenses

$18,412

Operating Income

$30,911

Net Effective Rent

$30,612

Profit (Cash Flow)

$299

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

4.52%

Payback Period Days

8072