BNBCalc Short Term Rental Rental Arbitrage Analysis 318 S Cedar St, Charlotte, NC 28202, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,181

Profit (Cash Flow)

-$2,872

Cash on Cash Return

-31.1%

Annual Revenue

$41,181

AirDNA projects $205/night at 55% occupancy ($41,181).

BNB Calc projects a 55.00000000000001% occupancy rate, $205 rate per night.

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

Return Metrics

-31.13% 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)	-$2,872	-$5,744	-$8,616	-$11,489	-$14,361	-$28,723	-$86,169
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	-$2,872	-$5,744	-$8,616	-$11,489	-$14,361	-$28,723	-$86,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.13%

Payback Period Days

Return on Investment

-31.13%

318 S Cedar St Charlotte, North Carolina, 28202-1092

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$41,181

Annual Revenue

Projected nightly rate is $205/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,872

Profit

Revenue

$41,181

Operating Expenses

$12,554

Operating Income

$28,628

Net Effective Rent

$31,500

Profit (Cash Flow)

-$2,872

$9,225

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,725

Total

$9,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-31.13%

Payback Period Days