BNBCalc Short Term Rental Rental Arbitrage Analysis 5013 Sharon Rd UNIT K, Charlotte, NC, 28210

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,998

Profit (Cash Flow)

$1,948

Cash on Cash Return

29.5%

Annual Revenue

$44,998

AirDNA projects $166/night at 54% occupancy ($32,740). Airbtics projects $137/night at 66% occupancy ($33,025). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,274	$31,997	$46,811	$62,260
Occupancy	55%	67%	77%	84%
Nightly Rate	$107	$126	$160	$195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunny Retreat in SouthPark – Spacious 2BR	$49,106	$147	88%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (82)
Stylish South Park Abode	$42,414	$170	67%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Dynamic Duo - Renovated & Close to Everything!	$32,105	$111	76%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (94)
2 Bedroom Suite - Luxury stay in SouthPark	$33,444	$128	66%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (57)
Beautifully Renovated Basement Apartment	$27,805	$106	68%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Dynamic Duo - Renovated! Minutes to Anywhere!	$31,272	$108	73%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (101)
Central 2BR/1BA Ranch with Relaxing Sunroom	$55,738	$157	97%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
The Mockingbird Nest	$20,861	$117	44%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Jay's Place 4 Scooters Included!	$44,120	$208	55%	2	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Remodeled Bungalow in South End	$33,518	$151	58%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (64)
Nice place to be in Charlotte	$19,362	$115	46%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Quiet 2-bedroom near South End/South Park/Dilworth	$21,420	$106	53%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Reluxme\|South Park 2BR w/King Beds, Prem Amenities	$51,332	$160	84%	2	2	3	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
Cozy Spot close to Uptown QC!	$28,489	$130	55%	2	2	2	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (85)
ComfyCotswoldCottage.Pets ok,5mi to uptown&plaza m	$25,366	$77	72%	2	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
2B/1BA Pinball! Pets OK! No Chores! Fenced! 28226	$30,409	$104	79%	2	1	4	$55	❌	❌	✅	Y / Y	⭐️ 5 (17)
2BR Duplex with Massive 86in TV	$18,842	$117	44%	2	1	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy, Vibrant, Spacious Retreat with Fenced Yard	$48,605	$160	83%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (116)
Spacious 2BR apt home in heart of Southpark	$35,052	$157	61%	2	2	14	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Unit1 Beautiful Private Myers Park/Eastover Duplex	$53,256	$236	60%	2	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Peaceful Charlotte Duplex	$27,699	$118	56%	2	1	7	$120	❌	❌	✅	Y / Y	⭐️ 5 (5)
SuperQuiet 2B Cozy with Covered Garage for 3 Cars	$26,073	$81	76%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
SouthPark Gem	$34,797	$189	46%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
2-bedroom charmer near South End and South Park	$23,355	$104	59%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (18)
South Park Location \| King Bed \| Private Balcony	$45,753	$142	83%	2	2	3	$120	✅	❌	✅	Y / Y	⭐️ 4.9 (86)
Stunning 2BD South CLT Townhome: 7 miles to Uptown	$20,905	$136	42%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Peaceful Artsy Condo in South Charlotte	$29,084	$103	74%	2	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Stylish 2 King BR Suite—Mins to Uptown Charlotte!	$21,284	$90	59%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.3 (68)
Charming & Modern South Park Gem: Pool~Gym~Pkg	$33,357	$98	93%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (11)
Park Road/Montford walk to shops!	$50,359	$195	70%	2	1	30	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
StaysByWalker SouthPark Lux 2BR -KingBeds/Pool/Gym	$60,765	$203	80%	2	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (5)
Peaceful Charlotte Retreat: Senior Friendly	$42,800	$124	92%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (92)
Stylish renovated duplex unit close to everything!	$34,172	$119	73%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (47)
Queen City Oasis	$9,901	$78	33%	2	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Murrayhill Cottage	$42,603	$194	60%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (91)
Classic Country Retreat \| South Park	$34,118	$118	75%	2	2	3	$140	✅	❌	✅	Y / Y	⭐️ 5 (33)
Charming Myers Park 2 Bed Condo	$33,672	$115	80%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Perfect Location/Walk to shops!	$58,154	$205	77%	2	1	28	$95	❌	❌	✅	Y / Y	⭐️ 0 (1)
Prestigious Quail Hollow Retreat	$34,316	$141	63%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (55)

Return Metrics

29.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,948	$3,896	$5,844	$7,793	$9,741	$19,483	$58,449
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	$1,948	$3,896	$5,844	$7,793	$9,741	$19,483	$58,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.51%

Payback Period Days

1237

Return on Investment

29.51%

5013 Sharon Rd UNIT K Charlotte, North Carolina, 28210

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$44,998

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 54% occupancy.Projected nightly rate is $137/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,664

Avg annual revenue

66%

Avg occupancy rate

$137

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

$10k

$25k

$45k

$60k

$1,948

Profit

Revenue

$44,998

Operating Expenses

$17,850

Operating Income

$27,148

Net Effective Rent

$25,200

Profit (Cash Flow)

$1,948

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

29.51%

Payback Period Days

1237