BNBCalc.com Rental Arbitrage Analysis Report of 9108 Whittel Pl, Charlotte, NC 28216, USA

4 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Return Metrics

26.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.87%

Payback Period Days

1359

Return on Investment

26.87%

Annual Revenue

$45,363

AirDNA projects $230/night at 54% occupancy ($45,363).

User selected values for this report: 54% occupancy rate, $230 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,091

Annual Expenses

$13,097

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$588

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$378

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

property-location

9108 Whittel Pl Charlotte, North Carolina, 28216-1762

4 bed • 2.5 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$45,363

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

26.87%

Payback Period Days

1359