BNBCalc Short Term Rental Rental Arbitrage Analysis 315 Arlington Ave, Charlotte, NC, 28203

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,516

Profit (Cash Flow)

-$10,111

Cash on Cash Return

-232.4%

Annual Revenue

$34,516

AirDNA projects $130/night at 71% occupancy ($33,712). Airbtics projects $135/night at 70% occupancy ($34,515). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,272	$36,967	$49,205	$57,199
Occupancy	57%	75%	84%	87%
Nightly Rate	$112	$130	$154	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central Location FREE Parking, Gym/Pool & Walkable	$42,183	$135	83%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (296)
Walk to Everything in South End - Gym & Pool	$46,077	$138	88%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (298)
Apartment with Gym & Pool, Minutes from Everything	$43,993	$137	85%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (225)
Central w/ Pool & Gym, Free Parking, Walkable	$39,240	$129	79%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (67)
Charming South End Condo	$35,527	$109	84%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (193)
Relaxed, Historic, Southend Condo	$34,976	$104	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (242)
Eclectic South End Condo	$37,191	$112	87%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (265)
Central Location in South End with Fitness Center	$36,285	$124	77%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (357)
New Studio Apt, Historic Dilworth, walk Uptown CLT	$35,201	$112	85%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (177)
Treehouse Apartment in Walkable Dilworth/Charlotte	$47,870	$183	70%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (57)
Studio: Duplex	$24,007	$90	63%	1	1	2	$99	❌	❌	✅	N / N	⭐️ 5 (23)
H&S Oasis	$55,024	$194	74%	1	1	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (36)
Furnished Apt near BOA Stadium	$38,615	$172	58%	1	1	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (18)
Gorgeous home with a great city view	$37,114	$172	55%	1	1	3	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
1 Bedroom apartment in Uptown Charlotte	$34,296	$158	55%	1	1	3	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Central Location, Pool+Gym, Free Parking, Walkable	$36,554	$120	79%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (52)
Central w/ Pool & Gym, Free Parking - Walkable!	$33,486	$119	74%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (320)
Comfortable, Historic, South End Condo	$29,144	$90	82%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (241)
Private Apartment in the heart of Charlotte!	$35,261	$110	84%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (31)
1BR Furnished Apt in Uptown near BOA Stadium	$44,114	$173	68%	1	1	3	$130	✅	❌	✅	Y / Y	⭐️ 0 (2)
Great location Uptown Charlotte	$41,342	$190	56%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (42)
Designer 1 Bedroom Suite in Uptown	$35,839	$144	68%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Spectacular View	$20,234	$166	33%	1	1	1	$10	❌	❌	❌	Y / N	⭐️ 5 (6)
StaysByWalker Studio-King Bed! Roof Top Pool! Gym!	$40,765	$153	70%	1	1	3	$69	✅	❌	✅	Y / Y	⭐️ 4.7 (30)
NEW, Cozy, Great location. Longer terms welcome!	$24,619	$129	47%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (22)
StaysByWalker Uptown 1BR \| Spa/Gym/KingBed/Parking	$42,139	$133	84%	1	1	3	$80	✅	✅	✅	Y / Y	⭐️ 4.6 (13)
StaysByWalker Uptown 1BR \| Spa/Gym/KingBed/Parking	$39,573	$133	77%	1	1	3	$80	✅	✅	✅	Y / Y	⭐️ 4.7 (9)
28th floor Studio! Free Parking! Walk Everywhere!	$40,919	$130	86%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (20)
NEW! Cozy, perfect location to Uptown & South End	$26,345	$130	50%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (19)
Urban 1-bedroom Condo, Walk to Panthers Stadium	$26,472	$127	54%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (95)
22nd Floor with amazing views! Super Walkable!	$45,420	$146	85%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Edge of Uptown/South End -Studio	$30,062	$111	74%	1	1	7	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
1 bedroom Southend apartment	$52,156	$150	95%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Queen City Suite at Wickford Manor \| Urban Retreat	$21,652	$107	51%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (61)
Studio! Crazy Views! Walk to Everything!	$38,064	$130	80%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (29)
Heart of Southend Luxe Condo Charlotte,city view	$31,293	$95	90%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Unique Loft in the Heart of Iconic South End	$39,329	$112	95%	1	1	28	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury Apartment In Desirable Uptown Charlotte	$25,693	$108	65%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-232.44% 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)	-$10,111	-$20,222	-$30,334	-$40,445	-$50,557	-$101,114	-$303,343
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	-$10,111	-$20,222	-$30,334	-$40,445	-$50,557	-$101,114	-$303,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-232.44%

Payback Period Days

Return on Investment

-232.44%

315 Arlington Ave 501 Charlotte, North Carolina, 28203

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$34,516

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $130/night at 71% occupancy.Projected nightly rate is $135/night at 70% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$35,337

Avg annual revenue

70%

Avg occupancy rate

$135

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

$25k

$40k

$55k

-$10,111

Profit

Revenue

$34,516

Operating Expenses

$16,487

Operating Income

$18,029

Net Effective Rent

$28,140

Profit (Cash Flow)

-$10,111

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-232.44%

Payback Period Days