BNBCalc.com Rental Arbitrage Analysis Report of 1805 Valleydale Rd, Charlotte, NC 28214, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

-45.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-45.85%

Payback Period Days

0

Return on Investment

-45.85%

Annual Revenue

$37,364

AirDNA projects $186/night at 55% occupancy ($37,364).

User selected values for this report: 55.00000000000001% occupancy rate, $186 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,355

Annual Expenses

$16,257

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$871

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

Property Manager Fee

$0

property-location

1805 Valleydale Rd Charlotte, North Carolina, 28214-1630

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$37,364

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-45.85%

Payback Period Days

0