BNBCalc Short Term Rental Rental Arbitrage Analysis 9103 Cameron Wood Dr, Charlotte, NC, 28210

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$83,349

Profit (Cash Flow)

$22,797

Cash on Cash Return

210.1%

Annual Revenue

$83,349

AirDNA projects $270/night at 61% occupancy ($60,155). Airbtics projects $272/night at 59% occupancy ($58,614). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $326 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,259	$56,646	$87,121	$115,999
Occupancy	51%	60%	70%	76%
Nightly Rate	$195	$246	$326	$401

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious updated 4 bedroom on greenway	$47,895	$242	51%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (57)
4Br Brick Ranch in Charlotte, Centrally Located	$48,242	$252	51%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Brand New Townhome 5 min to uptown with a rooftop	$38,948	$128	77%	4	4	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
Charlotte Home	$68,801	$252	72%	4	2	3	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (29)
Getaway on the Greenway	$30,376	$113	65%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (562)
Spacious and elegant home 9 mins from uptown!!	$22,941	$87	50%	4	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (374)
Modern Charlotte Home ~ 4 Mi to Downtown!	$47,498	$240	49%	4	4	2	$232	❌	❌	✅	Y / Y	⭐️ 4.4 (25)
Palm Tree Oasis	$40,180	$148	70%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Beautiful 4bd 2bath House w/pool close to CLT	$68,540	$385	48%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (50)
4BR House located minutes from Uptown Charlotte!	$20,690	$85	59%	4	2	3	$89	❌	❌	✅	Y / Y	⭐️ 4.4 (310)
Wonderful 4 bedroom pool house in South Charlotte	$71,375	$527	35%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (21)
Large Groups°BBQ°W/D°10min Airport°10 min Uptown	$56,261	$213	66%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Family Friendly Pineville 4BR/2BA w/ Office	$40,150	$290	32%	4	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Charlotte Oasis 4BR/2.5BA	$55,443	$202	72%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Baroness - Walk to DT, Grill & Fenced in Yard	$73,978	$357	53%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (39)
Luxury retreat home in Charlotte	$68,676	$322	57%	4	2	2	$200	❌	❌	✅	Y / N	⭐️ 4.3 (4)
Modern/Luxe style-2 Master en suite-South CLT!	$95,596	$329	76%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Luxe/Private Villa Ranch w/King Suite-South CLT!	$47,872	$199	59%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Vacation pool house at the heart of Ballantyne	$90,431	$397	60%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (73)
Private POOL + BABY Gear in Prime Area	$88,936	$326	70%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (69)
4B Lux-Hot Tub Home in South-End	$56,537	$167	82%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (85)
Modern/Rustic style Ranch in South CLT-King Suite!	$79,355	$319	65%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (35)
Beautiful wooded home in Popular SouthPark	$64,284	$221	75%	4	3	3	$231	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Modern Luxury 4BR Retreat w/ King Bed Bonus TVs	$55,726	$184	80%	4	3	2	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Vintage Industrial Style 4BRHome	$62,924	$250	67%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
4BR House near Carowinds & Next To Lake	$50,995	$189	71%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (140)
Modernized Split Level home on greenway	$65,853	$395	42%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Greenway Trail+Fire Pit+Foosball+Air Hockey	$93,870	$414	61%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (65)
Great ranch house in South Charlotte	$56,874	$258	57%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (30)
Spacious and Stylish House	$54,649	$239	57%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 4 (18)
Fully Remodeled 4B House	$51,221	$204	64%	4	2	1	$100	❌	❌	✅	Y / N	⭐️ 4.8 (23)
Spacious 4BR in Prime Location!	$106,406	$400	71%	4	3	4	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Uptown Luxe w/ King Suite & Hot Tub \| Sleeps 20+	$117,303	$520	61%	4	5	1	$99	❌	✅	✅	Y / Y	⭐️ 4.7 (7)
Modern touch at Cotswold, 10 mins from Center City	$38,199	$255	39%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (109)
Family Home In Cozy Neighborhood Cul-de-Sac	$46,935	$186	66%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
New house 15 min to uptown,fenced yard,1 bed down	$37,031	$166	56%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Centrally Located Spacious Abode	$42,758	$198	57%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Beautifully updated 4 bedroom house in Charlotte	$50,755	$268	48%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
Charm of Southpark - 4 Beds & Backyard	$65,845	$209	82%	4	3	2	$231	❌	❌	✅	Y / Y	⭐️ 4.8 (11)

Return Metrics

210.11% 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)	$22,797	$45,594	$68,392	$91,189	$113,986	$227,973	$683,920
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	$22,797	$45,594	$68,392	$91,189	$113,986	$227,973	$683,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

210.11%

Payback Period Days

173

Return on Investment

210.11%

9103 Cameron Wood Dr Charlotte, North Carolina, 28210

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$83,349

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $270/night at 61% occupancy ($60,155.68). Airbtics projects $326/night at 59% occupancy ($58,614).

Occupancy Rate

Top 28% 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.

$59,207

Avg annual revenue

59%

Avg occupancy rate

$272

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

$50k

$85k

$120k

$22,797

Profit

Revenue

$83,349

Operating Expenses

$22,835

Operating Income

$60,513

Net Effective Rent

$37,716

Profit (Cash Flow)

$22,797

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

210.11%

Payback Period Days

173