Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1215 Seigle Ave

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

yankeefan420213@gmail.com

Annual Revenue

$79,156

Profit (Cash Flow)

-$51,135

Cash on Cash Return

-460.7%

Annual Revenue

$79,156

AirDNA projects $387/night at 48% occupancy ($67,847). Airbtics projects $261/night at 56% occupancy ($53,384). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 56% occupancy rate, $387 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,939$52,566$68,771$72,899
Occupancy42%66%70%83%
Nightly Rate$189$238$282$420

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-460.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$51,134-$102,269-$153,403-$204,538-$255,672-$511,345-$1,534,036
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-$51,134-$102,269-$153,403-$204,538-$255,672-$511,345-$1,534,036

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-460.67%

Payback Period Days

0

Return on Investment

-460.67%

property-location

1215 Seigle Ave Charlotte, North Carolina, 28205-2660

4 bed • 4 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$6,623

Zestimate

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$79,156

Annual Revenue

BNBCalc predicts this property will get $261 per night with 56% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

-$51,135

Profit

Revenue

$79,156

Operating Expenses

$22,290

Operating Income

$56,865

Net Effective Rent

$108,000

Profit (Cash Flow)

-$51,135

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-460.67%

Payback Period Days

0