BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 355 West Martin Luther King JR Boulevard, Charlotte, NC

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$51,200

Profit (Cash Flow)

$13,344

Cash on Cash Return

306.8%

Annual Revenue

$51,200

AirDNA projects $186/night at 61% occupancy ($41,440). Airbtics projects $144/night at 70% occupancy ($36,816). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $163 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,361$38,318$53,412$69,249
Occupancy54%75%86%90%
Nightly Rate$111$135$163$203

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
H&S Oasis

No image available

$59,302
$203
78%
112$225✅❌✅Y / Y⭐️ 4.9 (30)
Great location Uptown Charlotte

No image available

$35,012
$204
44%
112$80✅❌❌Y / Y⭐️ 4.9 (37)
Uptown 3rd Ward | Luxury Apt | City Skyline View

No image available

$30,281
$112
68%
111$60✅❌❌Y / Y⭐️ 4.9 (619)
Furnished Apt near BOA Stadium

No image available

$33,588
$160
54%
113$130✅❌✅Y / Y⭐️ 4.8 (16)
1 Bedroom apartment in Uptown Charlotte

No image available

$30,389
$148
52%
113$130❌❌✅Y / Y⭐️ 4.3 (6)
Gorgeous home with a great city view

No image available

$31,912
$156
52%
113$130✅❌✅Y / Y⭐️ 5 (2)
Reluxme | Uptown High Rise w/ Stunning Views

No image available

$66,638
$202
86%
115$190✅✅✅Y / Y⭐️ 4.8 (59)
Cute Uptown Dream Studio w/Gym &Rooftop Pool!

No image available

$71,217
$212
85%
112$180✅❌❌Y / Y⭐️ 5 (20)
Spacious studio of downtown Charlotte

No image available

$25,528
$71
93%
115$50✅❌❌Y / Y⭐️ 4.8 (186)
StaysByWalker Studio-King Bed! Roof Top Pool! Gym!

No image available

$40,765
$153
70%
113$69✅❌✅Y / Y⭐️ 4.7 (30)
StaysByWalker CityCenter High Rise Studio! KingBed

No image available

$43,820
$153
74%
113$69✅❌✅Y / Y⭐️ 5 (35)
StaysByWalker Studio-King Bed! Roof Top Pool! Gym!

No image available

$40,726
$153
69%
113$69✅❌✅Y / Y⭐️ 4.8 (41)
StaysByWalker Uptown Studio! KingBed/Gym/Pool/Spa

No image available

$35,234
$139
67%
113$75✅❌✅Y / Y⭐️ 5 (27)
StaysByWalker CityCenter 1BR! KingBed/Gym/Pool/Spa

No image available

$45,764
$174
69%
114$75✅❌✅Y / Y⭐️ 4.3 (13)
1BR Furnished Apt in Uptown near BOA Stadium

No image available

$53,732
$181
80%
113$130❌❌✅Y / Y⭐️ 3.5 (2)
ACS-2805-CityCenter Charlotte-Studio|Roof Top Pool

No image available

$36,827
$117
86%
113$0✅❌✅Y / Y⭐️ 0 (8)
Serenity- Uptown Charlotte

No image available

$23,117
$67
88%
112$75✅❌❌Y / Y⭐️ 4 (30)
ACS-2205-Uptown Charlotte-Studio w/ Roof Top Pool

No image available

$49,101
$156
86%
113$0✅❌✅Y / Y⭐️ 0 (8)
Condo in the Heart of the City

No image available

$32,808
$108
83%
111$0❌❌❌Y / Y⭐️ 4.5 (2)
Spectacular 1BR/1BA uptown apt home near stadium

No image available

$33,657
$121
76%
1114$150✅✅✅Y / Y⭐️ 5 (2)
City Living In the Heart of 4th Ward~1BD/1BA

No image available

$52,659
$189
74%
1130$110❌❌❌Y / Y⭐️ 5 (14)
ACS-1804-Uptown Charlotte-Studio w/ Roof Top Pool

No image available

$36,825
$129
78%
113$0✅❌✅Y / Y⭐️ 0 (9)
Center City 1BR apt home free parking

No image available

$46,943
$125
100%
1114$150✅✅✅Y / Y⭐️ 0 (0)
Luxury Apartment In Desirable Uptown Charlotte

No image available

$32,590
$106
84%
1130$150✅❌❌Y / Y⭐️ 5 (3)
Frontdesk | Stunning Uptown 1br | Next to Stadium

No image available

$43,256
$114
100%
111$35❌❌❌Y / Y⭐️ 4.8 (636)
In the Heart of Uptown Charlotte

No image available

$20,289
$99
56%
113$125✅❌❌Y / Y⭐️ 4.7 (19)
Uptown Charlotte 1BR apt home overlooking pool

No image available

$23,334
$125
51%
1114$150✅✅✅Y / Y⭐️ 5 (4)
Uptown Charlotte spectacular 1 bedroom Apt home

No image available

$24,510
$124
54%
1128$150✅✅✅Y / Y⭐️ 4.8 (6)
StaysByWalker Uptown High Rise Studio! KingBed

No image available

$40,026
$153
70%
113$69✅❌✅Y / Y⭐️ 4.7 (7)
Breathtaking 1 Bedroom Uptown Apartment

No image available

$22,326
$122
50%
114$135✅❌❌Y / Y⭐️ 5 (18)
Beautiful Uptown 1 Bedroom Apartment

No image available

$17,730
$95
51%
112$135✅❌❌Y / Y⭐️ 4.7 (26)
Uptown 1 BR apt home with spectacular view

No image available

$36,716
$132
76%
1128$150✅✅✅Y / Y⭐️ 4.7 (3)
Frontdesk | 1 BR Apt near Bank of America Stadium

No image available

$27,012
$82
90%
111$0❌❌❌Y / Y⭐️ 4.7 (64)
Frontdesk | 1 BR Apt near Truist Field

No image available

$26,710
$82
89%
111$0❌❌❌Y / Y⭐️ 4.7 (41)
Frontdesk | Studio Apt near Truist Field

No image available

$25,123
$78
88%
113$0❌❌❌Y / Y⭐️ 4.7 (56)
Frontdesk | 1 BR Apt in Fourth Ward Center City

No image available

$27,979
$84
91%
111$0❌❌❌Y / Y⭐️ 4.7 (71)
Luxury Studio w/ Stadium & City View

No image available

$48,211
$150
83%
111$70✅❌❌Y / Y⭐️ 5 (1)

Return Metrics

306.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,343$26,687$40,031$53,375$66,719$133,439$400,317
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$13,343$26,687$40,031$53,375$66,719$133,439$400,317

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

306.75%

Payback Period Days

119

Return on Investment

306.75%

property-location

355 W Martin Luther King Jr Blvd Charlotte, North Carolina, 28202

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide


Laws


Market Data

$51,200

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 61% occupancy ($41,440.58). Airbtics projects $144/night at 70% occupancy ($36,816).

Top 26% of comparables

Top 26% 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.

$35,605

Avg annual revenue

70%

Avg occupancy rate

$144

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

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

$13,344

Profit

Revenue

$51,200

Operating Expenses

$18,656

Operating Income

$32,544

Net Effective Rent

$19,200

Profit (Cash Flow)

$13,344

$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

306.75%

Payback Period Days

119