4401 Sharon Chase Dr Charlotte, North Carolina, 28215-4907
2 bed • 2 bath • 6 guests • $119,500
$119,500
Zestimate
Est. $573/mo
Annual Revenue
$33,288
Profit (Cash Flow)
$7,229
Cap Rate
12.8%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $217/night at 42% occupancy ($33,288) Airbtics projects $118/night at 68% occupancy ($29,307)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$33,288
$33,288
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$24,491 | $97 | 64% | 2 | 1 | 6 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (35) | Profile | |
$32,999 | $90 | 91% | 2 | 1 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (265) | Profile | |
$25,913 | $121 | 52% | 2 | 3 | 11 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (86) | Profile | |
$26,697 | $185 | 38% | 2 | 1 | 5 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (15) | Profile | |
$32,920 | $110 | 78% | 2 | 1 | 4 | 3 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (71) | Profile |
Return Metrics
21.27% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.27%
Cap Rate
12.78%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$5,672
Deductible property tax
$1,183
Your total deduction
$10,384
Your adjusted annual income
$150,000 - $10,384 = $139,616
Taxes on $139,616 (30%)
$41,885
Your old tax bill
$45,000
Your new tax bill
$41,885
Estimated tax savings
$3,115
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com