BNBCalc Short Term Rental Rental Arbitrage Analysis 1108 Sewickley Dr, Charlotte, NC, 28209

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$67,457

Profit (Cash Flow)

$10,688

Cash on Cash Return

124.3%

Annual Revenue

$67,457

AirDNA projects $243/night at 38% occupancy ($33,726). Airbtics projects $210/night at 59% occupancy ($45,253). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,926	$45,804	$69,966	$93,290
Occupancy	48%	62%	73%	85%
Nightly Rate	$149	$194	$253	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clean, Spacious, Open Home Close to Everything!	$24,159	$174	30%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Traveler Oasis: LoSo Loft w/ Rooftop, Parking	$49,902	$165	74%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
Poolside Bungalow w/ Fire Pit Fun \| King Suite	$54,709	$207	69%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (44)
3BD°Smart TV-W/D°10min Airport°A/C°Kitchen°BBQ	$21,866	$124	42%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Cute Dilworth Bungalow - Close to it All	$37,093	$127	78%	3	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (244)
Madison Park Gem: Near Downtown, Airport & Mall	$31,302	$87	91%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (46)
Madison Park Charmer in great location!	$44,907	$241	50%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Fully Renovated Retreat in the Heart of South End	$50,517	$267	49%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Beautiful freshly remodeled 3 bedroom duplex unit!	$36,299	$124	75%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Versatile 3BR Townhouse in South Park	$55,865	$192	76%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Luxurious 3 Story Townhome	$30,077	$124	59%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Iris \| Brand New South End Home	$57,962	$218	71%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Spacious 3 Bedroom in Myers Park	$53,547	$240	58%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Southend Bungalow	$22,578	$190	30%	3	1	2	$125	❌	❌	✅	Y / N	⭐️ 5 (6)
G2G - Brand New Condo Downtown Charlotte	$51,862	$285	47%	3	4	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Comfy 3bd near downtown w/Yard	$32,921	$131	63%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Dilworth/Sedgefield Cottage	$35,876	$147	65%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (164)
CLT Lux Skyline Oasis with Private Rooftop Patio	$68,709	$286	63%	3	4	3	$162	❌	❌	❌	Y / Y	⭐️ 5 (17)
Brews & Views in LoSo Charlotte!	$22,161	$147	39%	3	4	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Uptown Retreat \| King Suite w/ Hot Tub & Fire Pit!	$93,438	$373	66%	3	2	1	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (25)
The Apollo \| Brand New South End Home	$61,344	$218	75%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (17)
Stylish 3bd 2ba w/ parking in heart of Charlotte	$54,748	$166	89%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Southpark 3BD Home3 miles to SouthEnd/5 to Uptown	$41,745	$150	73%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Hunter Crest	$48,169	$251	52%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Brand New Luxury Loft Downtown!	$37,684	$156	66%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Mad Park Manor - 3 BR House - 12min to CLT/Uptown	$39,658	$197	54%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
3BD°Backyard°Modernly Decorated°A/C°Full Kitchen	$46,492	$181	65%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
5* Family Friendly Madison Park Retreat!	$63,175	$192	89%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Bright airy ranch in South End with large backyard	$56,193	$151	96%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (79)
LOSO Modern Home \| Minutes from Airport/Southend!	$43,884	$218	55%	3	4	30	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Lounge in LOSO! Entire Condo!	$72,541	$400	48%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
3BR Townhome near SouthPark w/ Balcony, BBQ & WiFi	$72,655	$232	85%	3	3	6	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
The Southend Hipsters Hideout!	$17,306	$91	42%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
3 Story Spacious Townhome w/ High Speed Wi-Fi	$66,581	$265	68%	3	4	5	$180	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lounge in LOSO! Entire Condo!	$53,070	$290	50%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
SuperQuiet and Spacious 3BD with private parking	$32,547	$129	59%	3	2	1	$129	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Modern + Stylish Condo: 5 Mi to Downtown Charlotte	$113,590	$502	61%	3	4	2	$186	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

124.27% 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)	$10,687	$21,375	$32,062	$42,750	$53,437	$106,875	$320,625
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	$10,687	$21,375	$32,062	$42,750	$53,437	$106,875	$320,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.27%

Payback Period Days

293

Return on Investment

124.27%

1108 Sewickley Dr Charlotte, North Carolina, 28209

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$67,457

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 38% occupancy.Projected nightly rate is $210/night at 59% 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.

$47,038

Avg annual revenue

59%

Avg occupancy rate

$210

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

$50k

$80k

$115k

$10,688

Profit

Revenue

$67,457

Operating Expenses

$20,769

Operating Income

$46,688

Net Effective Rent

$36,000

Profit (Cash Flow)

$10,688

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

124.27%

Payback Period Days

293