BNBCalc Short Term Rental Rental Arbitrage Analysis 2124 Chesterfield Ave

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,617

Profit (Cash Flow)

-$9,153

Cash on Cash Return

-144.1%

Annual Revenue

$33,617

AirDNA projects $156/night at 59% occupancy ($33,617). Airbtics projects $136/night at 63% occupancy ($31,294). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,979	$29,449	$40,798	$57,356
Occupancy	53%	64%	71%	77%
Nightly Rate	$103	$119	$149	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Chantilly, near Plaza Midwood/Uptown	$43,808	$182	64%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Basil Bungalow \| Plaza Midwood	$57,585	$194	77%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (316)
Renovated! Walk Uptown/ located in 2 Hot Spots!	$59,484	$272	58%	2	2	1	$109	❌	❌	❌	Y / Y	⭐️ 5 (396)
2BR condo, located 1 mile from Uptown Charlotte!	$14,773	$80	45%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (322)
Stay Moxie	$30,757	$196	41%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (23)
The Heart of Plaza-Midwood	$18,954	$99	45%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (216)
Urban Oasis	$91,681	$327	74%	2	2	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (8)
Cozy Cottage \| Walkable+Plaza Midwood+Elizabeth	$42,951	$138	84%	2	1	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (43)
Hummingbird Bungalow CLT - EV Outlet!	$31,925	$114	72%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Peaceful Home in Chantilly	$29,311	$118	64%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Lovely 2 BR in Walkable Historic Neighborhood	$28,235	$112	64%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Walkable Beautiful*MIDWOOD Bungalow!/3 mi. UPTWN	$29,315	$155	48%	2	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Terrace	$17,901	$98	40%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Beautiful and Restful 2BR in Historic Elizabeth	$24,186	$110	53%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Chantilly Jewel	$30,363	$111	70%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Live Like a Local in Plaza Midwood - 2 BR Duplex	$23,922	$100	61%	2	1	1	$76	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Find your Flavor in Plaza Midwood - 2BR w King Bed	$25,042	$104	60%	2	1	1	$76	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Peaceful Place in the Plaza	$49,092	$186	68%	2	1	1	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (177)
Sparkling Clean 5-Star Modern Luxury Near Uptown	$32,493	$128	67%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (206)
Peaceful Place on the Park	$30,816	$111	71%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Perfectly Purple Bungalow-Walkable Plaza Midwood	$31,686	$110	71%	2	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Commonwealth Cottage	$30,591	$128	63%	2	1	5	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Uptown Charm Bungalow on Bay. (Travel Nurses Fav.)	$22,615	$91	60%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
5-Star Sparkling Clean Modern Luxury Near Uptown	$30,856	$127	65%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (221)
Place on the Park	$28,018	$108	66%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
The Right Side Duplex	$25,785	$89	75%	2	1	3	$100	❌	❌	❌	Y / N	⭐️ 4.7 (6)
Charming Condo In Charlotte	$23,972	$93	63%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Quiet, well-located, 2BR unit!	$35,177	$117	76%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Charming 1960 Duplex 2BDR 1BTH in Plaza Midwood!	$34,376	$136	64%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Uptown FIVE min°Smart TV°Netflix°A/C°3 Beds°King	$24,163	$149	41%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
The Park Overlook	$27,640	$100	69%	2	1	4	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Amazing 2 Beds and 2 Baths Condo	$18,815	$97	53%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (21)
Private bungalow in the heart of Plaza Midwood	$21,256	$121	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (371)
Uptown FIVE min°Self Check-In°THREE Beds°Parking	$24,998	$150	45%	2	1	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (19)
Sanitized Safe 2 Bdr Plaza Midwood 2 Duplex Home	$24,692	$103	63%	2	1	8	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Extremely Private°Uptown FIVE min°Smart TV°2 Beds	$25,310	$147	46%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
Central & Cozy Craftsman Cottage	$40,066	$124	84%	2	1	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)
Front half long term Plaza Midwood/Chantilly Home	$28,887	$134	58%	2	1	13	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Coolest Street in Charlotte.	$91,500	$250	100%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cozy Elizabeth Townhome in the Center of it All!	$50,274	$156	87%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-144.14% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,153	-$18,306	-$27,459	-$36,612	-$45,765	-$91,531	-$274,594
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	-$9,153	-$18,306	-$27,459	-$36,612	-$45,765	-$91,531	-$274,594

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.14%

Payback Period Days

Return on Investment

-144.14%

2124 Chesterfield Ave Charlotte, North Carolina, 28205

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,880

Zestimate

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$33,617

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 59% occupancy.Projected nightly rate is $136/night at 63% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$33,831

Avg annual revenue

63%

Avg occupancy rate

$136

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

$15k

$40k

$65k

$95k

-$9,153

Profit

Revenue

$33,617

Operating Expenses

$16,370

Operating Income

$17,247

Net Effective Rent

$26,400

Profit (Cash Flow)

-$9,153

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.14%

Payback Period Days