BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis NC-16, Charlotte, NC,

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,072

Profit (Cash Flow)

$2,132

Cash on Cash Return

33.6%

Annual Revenue

$41,072

AirDNA projects $173/night at 67% occupancy ($42,335). Airbtics projects $173/night at 65% occupancy ($41,071). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $173 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,188$38,585$61,303$90,811
Occupancy56%64%77%82%
Nightly Rate$117$157$208$291

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
Spacious 2BD w/ Private Balcony and Free Parking 1

No image available

$38,933
$118
84%
221$80✅❌✅Y / Y⭐️ 5 (86)
Uptown 1st Ward | Patio with Hammock | 2BD Hip Apt

No image available

$32,716
$140
59%
211$70✅❌✅Y / Y⭐️ 5 (441)
Uptown 1st Ward | Patio with Hammock | 2 Story Apt

No image available

$22,348
$103
52%
211$70✅❌✅Y / Y⭐️ 5 (429)
Dilworth Retreat | Walk to Everything | Parking

No image available

$31,646
$130
63%
21.51$86❌❌❌Y / Y⭐️ 5 (113)
Charming Cozy Apartment with Wi-Fi&Free Parking

No image available

$34,241
$141
64%
222$100✅❌❌Y / Y⭐️ 5 (35)
*Luxury Apartment Uptown Wi-Fi Gym Pool Shops Food

No image available

$31,045
$153
53%
212$95✅❌❌Y / Y⭐️ 4.7 (63)
Spacious home in Uptown with FREE PARKING

No image available

$45,474
$144
84%
22.52$150❌❌✅Y / Y⭐️ 5 (124)
Perfect Location in South End with Gym & Pool!

No image available

$48,108
$157
81%
221$65✅❌❌Y / Y⭐️ 4.5 (268)
The Historic Ivey’s (Est. 1924) Uptown Condo

No image available

$56,083
$291
51%
223$160❌❌❌Y / Y⭐️ 5 (101)
Renovated! Walk Uptown/ located in 2 Hot Spots!

No image available

$53,093
$208
68%
21.51$109❌❌❌Y / Y⭐️ 5 (413)
Spacious 2 Bedroom/2 Bathroom in Uptown w/Balcony

No image available

$48,145
$190
64%
221$150✅❌❌Y / Y⭐️ 5 (8)
Uptown Charlotte 2br Furnished Apartments

No image available

$51,637
$209
60%
223$219❌❌✅N / Y⭐️ 0 (2)
Charlotte Uptown Fully Furnished Apartments

No image available

$44,907
$176
64%
243$130✅❌✅Y / Y⭐️ 5 (42)
Uptown 2BR Furnished Apartment near Truist Field

No image available

$47,032
$216
56%
243$130✅❌✅Y / Y⭐️ 5 (6)
2BR Fully Furnished Apartment Uptown - BOA Stadium

No image available

$45,641
$193
62%
243$130✅❌✅Y / Y⭐️ 5 (24)
Uptown Charlotte 2BR Apt

No image available

$48,269
$215
58%
223$130✅❌✅Y / Y⭐️ 5 (18)
Reluxme | Uptown 2BR Condo w/King Beds & Parking

No image available

$45,615
$189
61%
223$200✅✅✅Y / Y⭐️ 4.5 (30)
Wonderful Uptown Home across Romare Bearden Park

No image available

$47,224
$204
59%
223$130✅❌✅Y / Y⭐️ 5 (9)
Reluxme|Uptown 17th FL 2BR w/ Rooftop & City Views

No image available

$80,003
$256
82%
223$200✅✅✅Y / Y⭐️ 5 (8)
Stylish 2BR Apt near Truist Field

No image available

$42,975
$200
55%
223$130✅❌✅Y / Y⭐️ 5 (3)
Perfectly Purple Bungalow-Walkable Plaza Midwood

No image available

$29,565
$123
57%
21.53$135❌❌❌Y / Y⭐️ 5 (19)
StaysByWalker Uptown 2BR|Spa/Gym/KingBed/Parking

No image available

$81,295
$314
69%
223$115✅✅✅Y / Y⭐️ 5 (15)
StaysByWalker Lux 2BR Uptown! Spa/Gym/KingBed

No image available

$94,317
$314
81%
222$115✅✅✅Y / Y⭐️ 5 (9)
Modern 2BD | 5 Min DT+Gym+Parking+W/D | Sleeps 12

No image available

$25,591
$92
76%
221$0✅❌✅Y / Y⭐️ 4.5 (40)
Spacious 2BD | 5 Min DT+Gym+Parking+W/D | Sleep 12

No image available

$25,114
$94
73%
221$0✅❌✅Y / Y⭐️ 5 (43)
2BR condo, located 1 mile from Uptown Charlotte!

No image available

$17,733
$85
52%
21.55$75❌❌✅Y / Y⭐️ 4.5 (323)
Luxury & Comfort ~ 5* Location Uptown Clt | Gym

No image available

$63,013
$236
69%
222$115✅❌❌Y / Y⭐️ 5 (46)
Townhouse in the Heart of Charlotte

No image available

$22,611
$105
55%
21.53$80❌❌✅Y / Y⭐️ 5 (167)
Uptown Luxury Suite Near It All

No image available

$35,356
$205
43%
222$150✅❌❌Y / Y⭐️ 5 (4)
Uptown Townhome | Porch, Comfort, Parking, Views!

No image available

$43,926
$137
84%
22.51$80❌❌❌Y / Y⭐️ 5 (204)
Fully renovated duplex by Uptown

No image available

$35,004
$117
78%
2130$200❌❌❌Y / Y⭐️ 5 (18)
StaysByWalker 2BR Dilworth - Pool/King Beds/Gym

No image available

$45,576
$158
77%
222$110✅❌✅Y / Y⭐️ 4.7 (11)
Stunning Apt near Truist Field

No image available

$44,679
$205
56%
223$130✅❌✅Y / Y⭐️ 4.5 (3)
Chic Urban Retreat: 2BR with Balcony, Pool, Gym

No image available

$21,718
$86
69%
221$0✅❌❌Y / Y⭐️ 4.5 (25)
Spacious 2BR with Pool, Gym & Modern Luxury

No image available

$23,292
$86
74%
221$0✅❌✅Y / Y⭐️ 4.5 (36)
Poolside Escape: 2BR with Balcony & Gym

No image available

$26,110
$87
82%
221$0✅❌❌Y / Y⭐️ 4.5 (19)
Uptown 1st Ward Corner Unit Superior 2BD Apt

No image available

$30,937
$107
79%
221$0✅❌✅Y / Y⭐️ 5 (50)
StaysByWalker 2BR Lux Uptown | City View! KingBeds

No image available

$94,076
$314
81%
222$115✅✅✅Y / Y⭐️ 5 (4)
Historic Cherry Bungalow House - Midtown

No image available

$33,238
$130
68%
2128$170❌❌❌Y / Y⭐️ 5 (42)

Return Metrics

33.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,132$4,264$6,397$8,529$10,661$21,323$63,971
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$2,132$4,264$6,397$8,529$10,661$21,323$63,971

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.58%

Payback Period Days

1087

Return on Investment

33.58%

property-location

NC-16 Charlotte, North Carolina, 28211

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$41,072

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 67% occupancy.Projected nightly rate is $173/night at 65% occupancy.

Top 53% of comparables

Top 46% 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.

$43,036

Avg annual revenue

65%

Avg occupancy rate

$173

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

$15k

$40k

$70k

$95k

Sign up to see the data on 40 all comparables

$2,132

Profit

Revenue

$41,072

Operating Expenses

$17,339

Operating Income

$23,732

Net Effective Rent

$21,600

Profit (Cash Flow)

$2,132

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

33.58%

Payback Period Days

1087