BNBCalc Short Term Rental Rental Arbitrage Analysis 1225 S Church St, Charlotte, NC 28203, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,323

Profit (Cash Flow)

$5,645

Cash on Cash Return

96.4%

Annual Revenue

$40,323

AirDNA projects $157/night at 69% occupancy ($39,566).

BNB Calc projects a 69% occupancy rate, $160 rate per night.

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

Return Metrics

96.44% 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)	$5,644	$11,289	$16,934	$22,579	$28,224	$56,449	$169,348
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	$5,644	$11,289	$16,934	$22,579	$28,224	$56,449	$169,348

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.44%

Payback Period Days

378

Return on Investment

96.44%

1225 S Church St Charlotte, North Carolina, 28203-4017

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$40,323

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,645

Profit

Revenue

$40,323

Operating Expenses

$16,642

Operating Income

$23,681

Net Effective Rent

$18,036

Profit (Cash Flow)

$5,645

$5,853

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,603

Total

$5,853

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

96.44%

Payback Period Days

378