BNBCalc Short Term Rental Rental Arbitrage Analysis 1729 Dunavant St, Charlotte, NC 28203, USA

3 bed • 3.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$72,172

Profit (Cash Flow)

$4,590

Cash on Cash Return

35.6%

Annual Revenue

$72,172

AirDNA projects $304/night at 65% occupancy ($72,172).

BNB Calc projects a 65% occupancy rate, $304 rate per night.

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

Return Metrics

35.64% 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)	$4,589	$9,179	$13,769	$18,359	$22,949	$45,898	$137,694
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	$4,589	$9,179	$13,769	$18,359	$22,949	$45,898	$137,694

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.64%

Payback Period Days

1024

Return on Investment

35.64%

1729 Dunavant St Charlotte, North Carolina, 28203

3 bed • 3.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$72,172

Annual Revenue

Projected nightly rate is $304/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,590

Profit

Revenue

$72,172

Operating Expenses

$20,782

Operating Income

$51,390

Net Effective Rent

$46,800

Profit (Cash Flow)

$4,590

$12,875

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$4,000

Total

$12,875

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

35.64%

Payback Period Days

1024