BNBCalc Short Term Rental Rental Arbitrage Analysis 16049 Hammersmith Farm Dr

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$70,309

Profit (Cash Flow)

$16,181

Cash on Cash Return

150.9%

Annual Revenue

$70,309

AirDNA projects $238/night at 53% occupancy ($46,071). Airbtics projects $429/night at 55% occupancy ($86,179). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,350	$82,112	$130,536	$188,325
Occupancy	52%	56%	60%	64%
Nightly Rate	$230	$377	$566	$775

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family-Friendly, 4BR Home w/Backyard by Mansion	$41,529	$160	59%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (146)
Spacious 4BR Family Getaway \| 3mi to Carowinds	$38,946	$197	47%	4	3	1	$121	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Fenced Yard, 2,000sq ft, 5Min Hwy, Fort Mill 2Mile	$60,252	$227	64%	4	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Luxury Lake Wylie Million Dollar View	$160,802	$768	55%	4	4	3	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (40)
Waterfront 4 bedroom home on 23 acres	$48,693	$393	31%	4	4	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Majestic Lake Views + Beach + Movie Theater + Dock	$140,974	$520	72%	4	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Beautiful 4 BR 2.5 baths centrally located	$51,915	$239	52%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (64)
Lakefront Retreat - Pool, Hot tub, & Privacy	$195,223	$842	61%	4	4	4	$399	✅	✅	✅	Y / Y	⭐️ 5 (51)
Quiet Oasis - Hot Tub+SUPs+Kayaks+Private Dock	$123,022	$582	56%	4	3	1	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (59)
Lake Wylie Oasis with Fire Pit + Kayaks + Dock!	$79,240	$362	57%	4	3	1	$165	❌	❌	✅	Y / Y	⭐️ 4.6 (87)

Return Metrics

150.87% 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)	$16,181	$32,362	$48,543	$64,724	$80,906	$161,812	$485,437
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	$16,181	$32,362	$48,543	$64,724	$80,906	$161,812	$485,437

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

150.87%

Payback Period Days

242

Return on Investment

150.87%

16049 Hammersmith Farm Dr Charlotte, North Carolina, 28273

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,749

Zestimate

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$70,309

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $238/night at 53% occupancy.Projected nightly rate is $429/night at 55% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$94,059

Avg annual revenue

55%

Avg occupancy rate

$429

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

$40k

$90k

$140k

$195k

$16,181

Profit

Revenue

$70,309

Operating Expenses

$21,140

Operating Income

$49,169

Net Effective Rent

$32,988

Profit (Cash Flow)

$16,181

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

150.87%

Payback Period Days

242