BNBCalc Short Term Rental Rental Arbitrage Analysis 1800 Commonwealth Ave, Charlotte, NC 28205, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

$1,485

Cash on Cash Return

26.4%

Annual Revenue

$32,258

AirDNA projects $120/night at 69% occupancy ($30,242).

BNB Calc projects a 69% occupancy rate, $128 rate per night.

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

Return Metrics

26.44% 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)	$1,484	$2,969	$4,454	$5,939	$7,423	$14,847	$44,542
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	$1,484	$2,969	$4,454	$5,939	$7,423	$14,847	$44,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.44%

Payback Period Days

1381

Return on Investment

26.44%

1800 Commonwealth Ave Charlotte, North Carolina, 28205-5018

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$32,258

Annual Revenue

Projected nightly rate is $120/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,485

Profit

Revenue

$32,258

Operating Expenses

$15,594

Operating Income

$16,665

Net Effective Rent

$15,180

Profit (Cash Flow)

$1,485

$5,615

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,365

Total

$5,615

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.44%

Payback Period Days

1381