BNBCalc Short Term Rental Rental Arbitrage Analysis 1216 Jersey Ln, Charlotte, NC, 28209

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,538

Profit (Cash Flow)

-$21,252

Cash on Cash Return

-247.1%

Annual Revenue

$44,538

AirDNA projects $178/night at 50% occupancy ($32,506). Airbtics projects $182/night at 67% occupancy ($44,537). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,209	$45,594	$69,540	$88,100
Occupancy	56%	67%	78%	92%
Nightly Rate	$133	$180	$236	$253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3BD°Smart TV-W/D°10min Airport°A/C°Kitchen°BBQ	$22,393	$127	43%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Bright airy ranch in South End with large backyard	$59,295	$164	94%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (69)
Stylish 3bd 2ba w/ parking in heart of Charlotte	$54,272	$152	92%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (38)
3 Story Spacious Townhome w/ High Speed Wi-Fi	$74,775	$247	80%	3	4	5	$180	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sedgefield living	$26,862	$97	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (144)
Mad Park Manor - 3 BR House - 12min to CLT/Uptown	$29,250	$203	38%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Great location. Close to everything.	$25,824	$98	72%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (22)
Hunter Crest	$70,421	$250	74%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Hot tub/2000 squ ft/huge screened in porch/artsy	$66,504	$286	62%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (11)
Sedgefield 3BR Home—Vintage Industrial Style	$45,392	$196	55%	3	2	2	$131	❌	❌	❌	Y / Y	⭐️ 4.7 (47)

Return Metrics

-247.11% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$21,252	-$42,504	-$63,756	-$85,008	-$106,260	-$212,520	-$637,562
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	-$21,252	-$42,504	-$63,756	-$85,008	-$106,260	-$212,520	-$637,562

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-247.11%

Payback Period Days

Return on Investment

-247.11%

1216 Jersey Ln Charlotte, North Carolina, 28209-2438

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$44,538

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 50% occupancy.Projected nightly rate is $182/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$47,498

Avg annual revenue

67%

Avg occupancy rate

$182

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

$40k

$55k

$75k

-$21,252

Profit

Revenue

$44,538

Operating Expenses

$17,790

Operating Income

$26,748

Net Effective Rent

$48,000

Profit (Cash Flow)

-$21,252

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-247.11%

Payback Period Days