BNBCalc Short Term Rental Rental Arbitrage Analysis 417 W 8th St apt e, Charlotte, NC 28202, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,337

Profit (Cash Flow)

$3,173

Cash on Cash Return

38.0%

Annual Revenue

$44,337

AirDNA projects $199/night at 61% occupancy ($44,336).

BNB Calc projects a 61% occupancy rate, $199 rate per night.

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

Return Metrics

38% 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)	$3,173	$6,346	$9,519	$12,692	$15,865	$31,731	$95,194
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	$3,173	$6,346	$9,519	$12,692	$15,865	$31,731	$95,194

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38%

Payback Period Days

961

Return on Investment

38%

417 W 8th St Charlotte, North Carolina, 28202

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$44,337

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,173

Profit

Revenue

$44,337

Operating Expenses

$17,164

Operating Income

$27,173

Net Effective Rent

$24,000

Profit (Cash Flow)

$3,173

$8,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

38%

Payback Period Days

961