BNBCalc Short Term Rental Rental Arbitrage Analysis 855 Clarkson Mill Ct, Charlotte, NC 28202, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$69,908

Profit (Cash Flow)

-$10,580

Cash on Cash Return

-77.1%

Annual Revenue

$69,908

AirDNA projects $348/night at 55% occupancy ($69,907).

BNB Calc projects a 55.00000000000001% occupancy rate, $348 rate per night.

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

Return Metrics

-77.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,580	-$21,160	-$31,740	-$42,321	-$52,901	-$105,802	-$317,408
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	-$10,580	-$21,160	-$31,740	-$42,321	-$52,901	-$105,802	-$317,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.08%

Payback Period Days

Return on Investment

-77.08%

855 Clarkson Mill Ct Charlotte, North Carolina, 28202-1097

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$69,908

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,580

Profit

Revenue

$69,908

Operating Expenses

$20,488

Operating Income

$49,420

Net Effective Rent

$60,000

Profit (Cash Flow)

-$10,580

$13,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$5,100

Total

$13,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.08%

Payback Period Days