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 768 Southwest Drive, Davidson, NC

2 bed • 2 bath • 6 guests • $5,000

BNB

Calc

Annual Revenue

$37,967

Profit (Cash Flow)

-$38,969

Cash on Cash Return

-590.4%

Annual Revenue

$37,967

AirDNA projects $164/night at 59% occupancy ($35,341). Airbtics projects $165/night at 63% occupancy ($37,967). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $165 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,051$40,331$57,918$72,513
Occupancy51%68%77%84%
Nightly Rate$132$157$198$226

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
The Ol' Cottage @ Davidson

No image available

$44,253
$154
77%
22.52$85❌❌❌Y / Y⭐️ 5 (165)
2bdr apartment on Lake Norman in Davidson Landing

No image available

$41,810
$142
77%
217$110✅❌❌Y / Y⭐️ 5 (26)
Condo With A View

No image available

$50,550
$213
62%
222$175✅❌❌Y / Y⭐️ 5 (9)
Downtown Davidson Hidden Gem

No image available

$35,915
$135
68%
221$165❌❌❌Y / Y⭐️ 5 (108)
Private Apartment in Downtown Davidson

No image available

$33,128
$144
62%
212$50❌❌❌Y / Y⭐️ 5 (146)
Penthouse in Downtown Davidson

No image available

$37,926
$163
60%
222$125❌❌✅Y / Y⭐️ 5 (58)
Modern Cottage - 2BR - 5 Min Wlk to D/T Davidson

No image available

$51,556
$176
77%
211$130❌❌✅Y / Y⭐️ 5 (115)
Walking distance from Davidson College.

No image available

$36,876
$126
78%
212$60❌❌❌Y / Y⭐️ 5 (106)
Penthouse II Davidson

No image available

$44,857
$174
69%
222$130❌❌✅Y / Y⭐️ 5 (17)
Trendy 2Bdrm Home DownTown Cornelius

No image available

$33,461
$108
77%
21.53$125❌❌✅Y / Y⭐️ 5 (157)
Shabby Chic near downtown Cornelius & Davidson

No image available

$26,909
$139
50%
212$120❌❌✅Y / Y⭐️ 5 (147)
Lakefront Condo on Lake Norman!

No image available

$64,925
$204
85%
213$155✅❌❌Y / Y⭐️ 5 (6)
Private 2BR suite in downtown Davidson

No image available

$26,451
$99
73%
212$0❌❌❌N / Y⭐️ 5 (105)
Cozy Davidson Cottage | Walk to Everything!

No image available

$50,663
$183
73%
212$100❌❌✅Y / Y⭐️ 5 (43)
Cute ranch house (no cleaning fee)

No image available

$42,061
$169
68%
212$0❌❌✅Y / Y⭐️ 5 (72)
Quaint and Cozy Lake Norman Condo

No image available

$88,195
$347
69%
213$125✅❌✅Y / Y⭐️ 5 (9)
Luxury 2Bed w/ Amazing Views

No image available

$59,466
$196
79%
221$150❌❌❌Y / Y⭐️ 5 (40)
Rustic Charm Cottage Perfect Location

No image available

$39,408
$156
67%
211$150❌❌❌Y / Y⭐️ 5 (231)
Cozy Davidson Lake Norman escape

No image available

$53,279
$282
51%
213$75✅❌❌Y / Y⭐️ 5 (14)
Modern Oasis

No image available

$74,440
$274
70%
222$175❌❌❌Y / Y⭐️ 5 (28)
“Logged Out”- Log Cabin Rental

No image available

$37,273
$219
46%
222$50❌❌❌Y / Y⭐️ 5 (47)
Lovely Upper 2 Bedroom Guest House

No image available

$41,759
$113
100%
217$100❌❌❌Y / Y⭐️ 5 (36)
Convenient & Cozy Home in Cornelius Art District

No image available

$30,780
$93
83%
211$150❌❌❌Y / Y⭐️ 5 (58)
Sun-Filled 2 Bd/2ba Condo on Lake Norman w/Pool

No image available

$30,077
$95
85%
2230$120✅❌❌Y / Y⭐️ 0 (2)
Cozy Corner Townhome

No image available

$37,734
$158
60%
22.53$200❌❌✅Y / Y⭐️ 4.5 (9)
Lovely 1st Floor Waterfront 2 Bedroom Condo

No image available

$27,378
$136
55%
2228$200✅❌✅Y / Y⭐️ 5 (4)
Octagon house with lakeside view

No image available

$33,845
$145
56%
222$150❌❌✅Y / Y⭐️ 5 (35)
Spacious 2BR Near Lake Norman & Downtown w/Parking

No image available

$36,484
$137
67%
22.52$100❌❌✅Y / Y⭐️ 5 (47)
Cornelius Condo, centrally located.

No image available

$33,170
$101
87%
227$120❌❌✅Y / Y⭐️ 5 (76)
Luxury Condo at the Lake

No image available

$19,499
$148
36%
225$0✅❌✅Y / N⭐️ 0 (0)
Lakeside Retreat at Lake Norman

No image available

$42,441
$205
49%
224$175❌❌❌Y / Y⭐️ 5 (36)
Lakefront Penthouse Condo 2 Queens

No image available

$26,089
$198
36%
212$0✅❌❌Y / Y⭐️ 0 (2)
Beautiful Cornelius Condo, available for long-term

No image available

$32,245
$103
84%
227$120❌❌✅Y / Y⭐️ 5 (53)
Great Davidson location! Walk to downtown + school

No image available

$19,335
$100
52%
227$150❌❌❌Y / Y⭐️ 5 (4)
Lake Retreat

No image available

$25,982
$229
31%
222$0✅❌❌Y / Y⭐️ 5 (4)
Lake Front Oasis Condo Lake Norman North Carolina

No image available

$27,954
$201
38%
2230$175✅❌❌Y / Y⭐️ 0 (1)
Lakefront: 2 Queens, Pickleball, Tennis & Trails!

No image available

$67,002
$226
81%
212$0✅❌❌Y / Y⭐️ 0 (15)
2BR Lakefront Dog Friendly | Shared Pool | W/D

No image available

$18,886
$172
30%
222$0✅❌✅Y / Y⭐️ 5 (5)
Cozy Condo in downtown Cornelius

No image available

$23,311
$90
70%
2228$125✅❌❌Y / Y⭐️ 5 (10)

Return Metrics

-590.43% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$38,968-$77,937-$116,905-$155,874-$194,843-$389,686-$1,169,058
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$150$304$463$627$796$1,719$7,136
Total Return-$38,818-$77,632-$116,442-$155,246-$194,046-$387,966-$1,161,922

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-590.43%

Payback Period Days

0

Return on Investment

-588.16%

property-location

768 Southwest Dr Davidson, North Carolina, 28036

2 bed • 2 bath • 6 guests

$37,967

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 59% occupancy.Projected nightly rate is $165/night at 63% occupancy.

Top 61% of comparables

Top 44% 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.

$38,995

Avg annual revenue

63%

Avg occupancy rate

$165

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

$35k

$60k

$90k

Sign up to see the data on 40 all comparables

-$38,969

Profit

Revenue

$37,967

Operating Expenses

$16,936

Operating Income

$21,031

Net Effective Rent

$60,000

Profit (Cash Flow)

-$38,969

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-590.43%

Payback Period Days

0