Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 333 W Trade St 2508, Charlotte, NC, 28202

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$37,328

Profit (Cash Flow)

$75

Cash on Cash Return

1.7%

Annual Revenue

$37,328

AirDNA projects $162/night at 61% occupancy ($36,093). Airbtics projects $146/night at 70% occupancy ($37,327). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $146 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,345$36,675$54,882$71,444
Occupancy60%70%83%90%
Nightly Rate$112$138$174$209

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$54,398
$196
73%
112$225✅❌✅Y / Y⭐️ 5 (35)
$55,769
$192
75%
115$190✅✅✅Y / Y⭐️ 5 (65)
$62,094
$218
71%
112$180✅❌❌Y / Y⭐️ 5 (20)
$34,958
$155
57%
113$130✅❌✅Y / Y⭐️ 4.5 (8)
$36,235
$164
56%
113$130✅❌✅Y / Y⭐️ 0 (2)
$31,648
$116
69%
111$60✅❌❌Y / Y⭐️ 5 (633)
$37,897
$168
58%
113$130✅❌✅Y / Y⭐️ 5 (17)
$31,137
$82
100%
113$50✅❌❌Y / Y⭐️ 5 (206)
$30,755
$93
89%
115$50❌❌❌Y / Y⭐️ 5 (43)
$30,854
$138
58%
111$90❌❌✅Y / Y⭐️ 5 (148)
$41,342
$190
56%
112$80✅❌❌Y / Y⭐️ 5 (42)
$31,826
$184
46%
111$100✅❌❌Y / Y⭐️ 5 (39)
$45,751
$174
70%
113$130✅❌✅Y / Y⭐️ 0 (2)
$40,765
$153
70%
113$69✅❌✅Y / Y⭐️ 4.7 (30)
$25,130
$96
67%
112$110❌❌✅Y / Y⭐️ 5 (96)
$43,820
$153
74%
113$69✅❌✅Y / Y⭐️ 5 (35)
$80,878
$277
78%
113$75✅✅✅Y / Y⭐️ 5 (21)
$40,726
$153
69%
113$69✅❌✅Y / Y⭐️ 4.8 (41)
$35,234
$139
67%
113$75✅❌✅Y / Y⭐️ 5 (27)
$31,293
$225
38%
112$0✅❌❌Y / Y⭐️ 4.5 (10)
$40,758
$128
87%
113$0✅❌✅Y / Y⭐️ 5 (13)
$45,764
$174
69%
114$75✅❌✅Y / Y⭐️ 4.3 (13)
$44,579
$145
84%
113$0✅❌✅Y / Y⭐️ 5 (14)
$40,007
$174
61%
114$75✅❌✅Y / Y⭐️ 5 (16)
$25,456
$107
65%
1130$150✅❌❌Y / Y⭐️ 5 (4)
$36,256
$127
78%
113$0✅❌✅Y / Y⭐️ 5 (20)
$36,203
$121
74%
1130$150❌❌✅Y / Y⭐️ 5 (357)
$20,604
$67
79%
112$75✅❌❌Y / Y⭐️ 4 (30)
$42,858
$126
91%
1114$150✅✅✅Y / Y⭐️ 0 (2)
$32,808
$108
83%
111$0❌❌❌Y / Y⭐️ 4.5 (2)
$32,354
$136
65%
111$0✅❌✅Y / Y⭐️ 4.5 (20)
$23,058
$90
70%
1130$99❌❌✅Y / Y⭐️ 5 (12)
$33,656
$209
44%
111$0✅❌❌Y / Y⭐️ 0 (8)
$25,123
$78
88%
113$0❌❌❌Y / Y⭐️ 4.7 (56)
$27,012
$82
90%
111$0❌❌❌Y / Y⭐️ 4.7 (64)
$26,710
$82
89%
111$0❌❌❌Y / Y⭐️ 4.7 (41)
$43,482
$132
90%
1214$150✅❌✅Y / Y⭐️ 0 (0)
$43,256
$114
100%
111$35❌❌❌Y / Y⭐️ 4.8 (636)
$24,637
$127
53%
1114$150✅✅✅Y / Y⭐️ 5 (4)

Return Metrics

1.73% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$75$150$225$301$376$753$2,259
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$75$150$225$301$376$753$2,259

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.73%

Payback Period Days

21098

Return on Investment

1.73%

property-location

333 W Trade St Charlotte, North Carolina, 28202

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$37,328

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 61% occupancy.Projected nightly rate is $146/night at 70% occupancy.

Top 53% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$37,291

Avg annual revenue

70%

Avg occupancy rate

$146

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

$20k

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

$75

Profit

Revenue

$37,328

Operating Expenses

$16,853

Operating Income

$20,475

Net Effective Rent

$20,400

Profit (Cash Flow)

$75

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1.73%

Payback Period Days

21098