BNBCalc Short Term Rental Rental Arbitrage Analysis 2816 Mayflower Rd, Charlotte, NC, 28208

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$71,003

Profit (Cash Flow)

$23,373

Cash on Cash Return

354.1%

Annual Revenue

$71,003

AirDNA projects $144/night at 72% occupancy ($37,868). Airbtics projects $141/night at 59% occupancy ($30,384). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,408	$33,174	$47,693	$61,827
Occupancy	45%	60%	72%	80%
Nightly Rate	$95	$141	$170	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
10 MINS to Downtown,5 Mins to Southend.	$24,958	$71	86%	2	1	2	$99	❌	❌	❌	N / Y	⭐️ 5 (156)
QueenBee 2bed/2ba. Great Patio	$41,754	$146	72%	2	2	1	$80	❌	❌	✅	Y / N	⭐️ 5 (165)
Panthers Stadium\|Spectrum Arena\| Dogs Welcome	$71,476	$331	59%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (148)
Classic Bungalow Home: Near Uptown/South End CLT	$17,543	$141	31%	2	2	1	$143	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Abbott Park 5 minutes to South End- 2 BR	$26,603	$83	78%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (67)
Amazing 2B 1B So Close to Uptown	$17,154	$78	50%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Newly renovated Wilmore home!	$40,637	$199	53%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (93)
Essence Stay Downtown Luxury	$30,716	$169	44%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (55)
Vibrant home 7 mins from Uptown, King & Queen Beds	$31,445	$130	63%	2	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (133)
City Life Close to CLT Airport and Everything!	$21,232	$96	53%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (148)
Luxury 2B Home W Pool- SouthEnd	$48,808	$172	67%	2	2	1	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (97)
{Sunflower Morning} Charming Farmhouse Style Home	$51,047	$170	76%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (108)
{Bunga-YOLO} Dilworth SouthEnd Hot Tub fixed 12/23	$25,201	$97	64%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (118)
Terrific Charlotte town home	$25,767	$160	44%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cool City Vibes 10 min from Uptown and Airport!	$21,542	$88	61%	2	1	1	$88	❌	❌	✅	Y / Y	⭐️ 5 (157)
Modern Upscale Luxury - 5 Min from Uptown CLT	$78,828	$253	82%	2	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (44)
Favorite Place to Stay-1 mile from Southend+Hottub	$28,321	$88	80%	2	1	1	$70	❌	✅	❌	Y / Y	⭐️ 5 (406)
Amazing Southend Duplex Uptown Pubs,Bar King Bed	$45,566	$281	44%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Kasa \| Family 2BD in FreeMoreWest \| Charlotte	$12,839	$159	20%	2	2	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (70)
Charming Uptown Charlotte Oasis	$28,366	$110	61%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (119)
2-bedroom, 2-bathroom craftsman house with hot tub	$47,067	$156	79%	2	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (97)
The Grey Fox: Ashley Park just min from downtown	$23,427	$96	60%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (173)
Center of it all near Airport, Uptown, VA Medical!	$25,522	$94	67%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (117)
Chill Vibes! Close to Uptown and Dog Friendly!	$20,497	$92	54%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (179)
Wilmore Gem 2 - SouthEnd adjacent close to stadium	$31,080	$140	57%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (119)
2BR Uptown Executive stay/Family Stay/Lexus Rental	$26,008	$83	75%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (368)
Comfy Home <10mins Uptown/BOA/Airport W/Gameroom	$18,812	$99	45%	2	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (38)
Urban Oasis near South End - upstairs unit	$32,388	$98	85%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Guest House in Charlotte	$31,747	$97	79%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (228)
2BR/2BA Centrally located modern Uptown Townhouse	$30,558	$152	52%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Private Oasis Uptown \| Pool, Hot Tub, Pet Friendly	$49,567	$199	63%	2	2	2	$143	✅	✅	✅	Y / Y	⭐️ 5 (173)
Beautiful house, minutes from uptown, fenced yard.	$23,910	$93	62%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (160)
Stylish Southend Duplex Walk 2 DinersPubsTrain	$29,233	$181	43%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (6)
Upscale Home So Close To Uptown	$37,267	$176	52%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Uptown Life in the Queen City	$25,717	$142	46%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (85)
“The Bungalow” erotic BNB	$43,856	$187	61%	2	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (31)
Home Near South End	$17,444	$144	29%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (4)
Tiny Living in Wilmore/South End	$22,877	$143	39%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.5 (381)
NEW! Modern 2bed/2bath Uptown, stadium, south end	$28,331	$180	41%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (26)
WFH and Location! Walk to Stadium/Uptown/South End	$27,262	$81	88%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (59)

Return Metrics

354.13% 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)	$23,372	$46,745	$70,118	$93,491	$116,864	$233,729	$701,189
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	$23,372	$46,745	$70,118	$93,491	$116,864	$233,729	$701,189

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

354.13%

Payback Period Days

103

Return on Investment

354.13%

2816 Mayflower Rd Charlotte, North Carolina, 28208

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$71,003

Annual Revenue

BNBCalc predicts this property will get $141 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$32,059

Avg annual revenue

59%

Avg occupancy rate

$141

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

$10k

$35k

$55k

$80k

$23,373

Profit

Revenue

$71,003

Operating Expenses

$21,230

Operating Income

$49,773

Net Effective Rent

$26,400

Profit (Cash Flow)

$23,373

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

354.13%

Payback Period Days

103