BNBCalc.com Rental Arbitrage Analysis Report of 11406 Bloomfield Dr

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

-103.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-103.85%

Payback Period Days

Return on Investment

-103.85%

Annual Revenue

$56,014

AirDNA projects $216/night at 71% occupancy ($56,013). Airbtics projects $284/night at 60% occupancy ($62,237). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$35,535	$56,359	$99,186	$121,088
Occupancy	49%	64%	74%	81%
Nightly Rate	$191	$231	$354	$396

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Spacious updated 4 bedroom on greenway	$46,277	$238	50%	4	2	12	2	$250	❌	❌	✅	N / Y	⭐️ 5 (57)	Profile
B Getaway on the Greenway	$28,883	$108	63%	4	2	11	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (562)	Profile
C Vacation pool house at the heart of Ballantyne	$89,928	$386	61%	4	3	12	2	$250	✅	❌	✅	N / Y	⭐️ 4.9 (73)	Profile
D Uptown Luxe w/ King Suite & Hot Tub \| Sleeps 20+	$101,823	$482	57%	4	5	12	1	$99	❌	✅	✅	N / Y	⭐️ 4.7 (7)	Profile
E Greenway Trail+Fire Pit+Foosball+Air Hockey	$98,612	$409	65%	4	3	10	1	$100	❌	❌	✅	N / Y	⭐️ 5 (65)	Profile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,282

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,027

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$467

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

11406 Bloomfield Dr Charlotte, North Carolina, 28277

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,880

Zestimate

$56,014

Annual Revenue

BNBCalc predicts this property will get $284 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-103.85%

Payback Period Days