BNBCalc Short Term Rental Rental Arbitrage Analysis 2715 Loch Ln, Charlotte, NC, 28226

7 bed • 10 bath • 21 guests • $0

BNB

Calc

Annual Revenue

$209,931

Profit (Cash Flow)

$89,808

Cash on Cash Return

482.8%

Annual Revenue

$209,931

AirDNA projects $1,459/night at 86% occupancy ($458,286). Airbtics projects $636/night at 60% occupancy ($139,377). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $833 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,265	$119,227	$214,311	$314,261
Occupancy	47%	57%	69%	83%
Nightly Rate	$430	$560	$833	$1,011

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private home, Hot Tub, Pool & Game room	$146,443	$1,008	39%	6	6	2	$400	✅	✅	✅	Y / Y	⭐️ 4.8 (53)
Executive Home Excellent Location FirePit Grill	$113,769	$602	51%	6	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Carowinds CLT Favorite~Fire Pit~Desired Location	$143,584	$607	64%	6	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (107)
Fantastic Home * 6 Bedrooms * Awesome Location	$133,437	$512	69%	6	4	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (27)
Huge Southend Duplex \| 4300 Sq. Ft. \| Walk to Bars	$89,591	$303	77%	6	5	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (80)
Downtown Bungalow 7 bedroom 4 bath	$50,585	$239	56%	7	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (284)
LUX Resort Like Villa - Pool+Hot Tub+2 Game Rooms	$274,972	$1,333	56%	6	5	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (61)
8 Bedrooms in Dilworth, Close to South End	$53,718	$274	53%	8	4	2	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
Luxury Parkside Townhome 1 mile from Uptown	$83,161	$466	48%	6	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (169)
6 Bedroom in Heart of Dilworth, Walk to South End	$126,568	$598	57%	6	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (33)
Modern 6BR Duplex - CLT Uptown & Panthers Stadium	$63,125	$314	46%	6	2	1	$270	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
Modern Luxury/Walk to NoDa/Great for larger groups	$142,658	$811	47%	8	7	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (91)
Exceptional 1907 Victorian home	$72,220	$354	55%	6	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (40)
Lake Front and pool, great vacation spot	$261,645	$1,118	60%	7	6	2	$500	✅	✅	✅	Y / Y	⭐️ 4.7 (15)
7BR/6.5BA Largest space in uptown (3 units.)	$127,879	$519	66%	7	7	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sleep 16 in Both Sides of our Charlotte Duplex!	$120,703	$551	58%	8	5	2	$310	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
2 Homes side by side - 1 price, perfect for groups	$82,434	$484	45%	6	4	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Firefly - 2 Houses on 1 Spectacular Property	$176,434	$872	55%	6	4	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (54)
Lakefront Paradise	$148,175	$789	51%	8	5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (43)
Chalet on Lake Wylie, Waterfront w/Beach/Sleeps 16	$133,176	$855	41%	6	5	2	$375	✅	❌	✅	Y / Y	⭐️ 5 (24)
Spectacular Lake Oasis + Private Beach + Firepit	$124,700	$503	67%	6	4	3	$270	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Lake luxury, Sleeps 16, 3800+ sq/ft	$86,187	$746	31%	6	4	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (41)
Two Large Homes Near Uptown w/GameRoom/HotTubs/BBQ	$137,327	$414	88%	8	5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (3)
7 Bedroom Updated Lake House Close to Charlotte	$170,263	$710	65%	7	4	1	$310	✅	✅	❌	Y / Y	⭐️ 4.8 (107)
Beautiful 7BR mansion in clt	$196,482	$996	53%	7	9	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Stunning Home w/Pool/HotTub,Gym, GameRoom, Rooftop	$217,847	$826	69%	6	9	4	$500	✅	❌	❌	Y / Y	⭐️ 5 (8)
Lake Wylie Home w/Dock + Beach + Kayaks + Hot Tub	$143,666	$457	81%	6	5	2	$450	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Private Beach and Dock + Brand New Swim Spa!	$111,791	$433	68%	6	5	3	$275	✅	✅	✅	Y / Y	⭐️ 4.9 (41)
Duplex Delight: Perfect for Big Groups & Families!	$103,541	$330	79%	6	5	2	$290	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy city cottage	$66,588	$470	38%	6	3	1	$100	❌	❌	❌	N / N	⭐️ 5 (19)
Camp North End Compound-HotTubs!	$250,013	$801	81%	8	5	1	$495	❌	✅	✅	Y / Y	⭐️ 5 (3)
Luxury in the City: Clean Mansion for groups	$179,045	$1,044	46%	8	10	2	$600	✅	✅	✅	Y / Y	⭐️ 4.8 (14)
The Six Kings Estate in Uptown!	$105,275	$423	68%	6	5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Game Room \| Rooftop \| Sleeps 20 \| Mins to Downtown	$156,464	$950	45%	6	7	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
600 Hermitage Court: 3 Units, Elegant 6BR	$299,765	$864	94%	6	7	4	$300	❌	❌	✅	Y / Y	⭐️ 0 (0)
Memory Lane	$155,564	$506	84%	6	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
6 BD Roomy Duplex \| Perfect for Families \| Pets OK	$105,396	$331	87%	6	5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
StaysByWalker Uptown 6BR w/King Beds! Gym/Parking	$122,892	$398	83%	6	4	3	$275	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
2 Houses on the same acreage with tons of room	$120,787	$569	58%	7	6	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

482.83% 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)	$89,808	$179,616	$269,424	$359,232	$449,041	$898,082	$2,694,246
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	$89,808	$179,616	$269,424	$359,232	$449,041	$898,082	$2,694,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

482.83%

Payback Period Days

Return on Investment

482.83%

2715 Loch Ln Charlotte, North Carolina, 28226

7 bed • 10 bath • 21 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$209,931

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,459/night at 86% occupancy.Projected nightly rate is $636/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$137,860

Avg annual revenue

60%

Avg occupancy rate

$636

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

$50k

$130k

$215k

$300k

$89,808

Profit

Revenue

$209,931

Operating Expenses

$39,291

Operating Income

$170,640

Net Effective Rent

$80,832

Profit (Cash Flow)

$89,808

$18,600

Cash Investment

Renos & Furnishing

$18,500

Setup Costs

$100

Total

$18,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

482.83%

Payback Period Days