BNBCalc Short Term Rental Investment Analysis 905 Kenilworth Ave, Charlotte, NC 28204

2 bed • 2 bath • 6 guests • $2,101

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$30,665

Cap Rate

1466.3%

Annual Revenue

$51,134

AirDNA projects $250/night at 56% occupancy ($51,134). Airbtics projects $169/night at 60% occupancy ($37,035). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,367	$38,307	$43,997	$70,273
Occupancy	53%	62%	68%	79%
Nightly Rate	$145	$160	$167	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Myers Park Living with Screened Porch	$36,858	$144	65%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Uptown 1st Ward \| Patio with Hammock \| 2 Story Apt	$19,876	$82	55%	2	1	1	$70	✅	❌	✅	Y / Y	⭐️ 4.8 (383)
2 BR in Myers Park with comfortable screened porch	$33,719	$165	51%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (71)
Uptown 1st Ward \| Patio with Hammock \| 2BD Hip Apt	$21,792	$82	62%	2	1	1	$70	✅	❌	✅	Y / Y	⭐️ 4.7 (397)
2 Queens Townhouse	$26,834	$114	60%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
*Luxury Apartment Uptown Wi-Fi Gym Pool Shops Food	$35,224	$135	66%	2	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (61)
Contemporary 2BR in Myers Park with Screened Porch	$41,755	$162	66%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
The Dilworth Bungalow	$32,440	$162	50%	2	1	6	$150	❌	❌	✅	Y / Y	⭐️ 5 (34)
Gorgeous Historic Dilworth Townhome	$54,504	$186	77%	2	3	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (165)
Charming, Historic Duplex in Dilworth	$26,837	$82	82%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (435)
King of Park!	$28,711	$158	47%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.4 (16)
Dilworth Gem 2- South End Adjacent	$35,320	$154	57%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (201)
Contemporary gem in the Heart of Myers Park	$41,601	$160	67%	2	1	7	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
King of Park! Massive 86" TV	$25,352	$158	40%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
StaysByWalker 2BR Dilworth - Pool/King Beds/Gym	$47,526	$157	81%	2	2	2	$110	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
Historic Dilworth Bungalow	$36,708	$146	66%	2	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (476)
Queen of Park	$32,420	$161	53%	2	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Stay in the center of it all!	$34,819	$108	85%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Dilworth Gem 1 - South End Adjacent	$45,687	$153	78%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (182)
Dilworth Retreat \| Walk to Everything \| Parking	$38,337	$146	67%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Chic, Comfortable 2BR w/ Porch, near Dilworth	$36,422	$167	55%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Bright and Restful 2BR near Uptown w/ Balcony	$32,846	$161	53%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Renovated Charming Apartment Home in Dilworth	$41,019	$160	68%	2	1	7	$122	❌	❌	❌	Y / Y	⭐️ 5 (32)
StaysByWalker 2BR Dilworth - Pool/King Beds/Gym	$47,475	$155	79%	2	2	2	$129	✅	❌	✅	Y / Y	⭐️ 5 (14)
StaysByWalker Uptown 2BR\|Spa/Gym/KingBed/Parking	$78,290	$301	69%	2	2	3	$115	✅	✅	✅	Y / Y	⭐️ 5 (15)
600 Hermitage Court: Elegant 2BR Condos	$30,249	$266	30%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
800 Magnolia: Chic 2BR Units, Near Dilworth	$23,512	$186	30%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Walk to Panther Games -Adorable Duplex-BBQ-Pets Ok	$58,224	$230	65%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Light filled 2BR Myers Park gem, enclosed porch	$40,281	$164	62%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (67)
Kasa \| 2BD, Walk to Freedom Park \| Dilworth	$76,772	$456	46%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Perfect Location in South End with Gym & Pool!	$31,565	$133	60%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (255)
Stylish Myers Park 2 br. with Screened Porch	$34,697	$161	55%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Vibrant and Cozy 2BR near Uptown w/ Balcony	$37,381	$161	59%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Spacious 2BR in Myers Park w/ sunroom	$45,566	$169	71%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (45)
StaysByWalker Lux 2BR Uptown! Spa/Gym/KingBed	$90,484	$297	82%	2	2	2	$115	✅	✅	✅	Y / Y	⭐️ 5 (9)
Modern 2BR Condo w/ Sunroom near Uptown	$53,772	$194	72%	2	2	4	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Lovely 2BR near Uptown Charlotte	$29,425	$142	52%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Fully renovated duplex by Uptown	$23,604	$100	63%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Newly Renovated Charming Apartment Home - Dilworth	$38,931	$164	63%	2	1	7	$122	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

439.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,664	$61,329	$91,994	$122,659	$153,324	$306,649	$919,949
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,680	$1,680	$1,680	$1,680	$1,680	$1,680	$1,680
Down Payment	$420	$420	$420	$420	$420	$420	$420
Property Appreciation	$63	$127	$194	$263	$334	$722	$2,998
Total Return	$32,829	$63,558	$94,290	$125,024	$155,760	$309,473	$925,049

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

439.12%

Cap Rate

1,466.28%

Return on Investment

440.32%

905 Kenilworth Ave Charlotte, NC, 28204

2 bed • 2 bath • 6 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

14266

Airbnb Investor Score

$30,664

Annual Profit

1466.3%

Cap Rate

439.1%

Cash on Cash

$51,134

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 56% occupancy.Projected nightly rate is $169/night at 60% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$38,977

Avg annual revenue

60%

Avg occupancy rate

$169

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

$35k

$65k

$90k

$30,665

Profit

Revenue

$51,134

Operating Expenses

$20,327

Operating Income

$30,807

Mortgage & Taxes

$142

Profit (Cash Flow)

$30,665

$6,983

Cash Investment

Down Payment

$420

Renos & Furnishing

$6,500

Closing Costs

$63

Total

$6,983

DSCR Ratio

Strong

217.37

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

439.12%

Cap Rate

1,466.28%

Return on Investment

440.32%

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

$100

Deductible property tax

$21

Your total deduction

-$29,560

Your adjusted annual income

$150,000 - -$29,560 = $179,560

Taxes on $179,560 (30%)

$53,868

Your old tax bill

$45,000

Your new tax bill

$53,868

Estimated tax savings

-$8,868

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:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -