BNBCalc.com Investment Analysis Report of 4909 Rosena Dr, Charlotte, NC, 28227

4 bed • 2 bath • 9 guests • $350,000

BNB

Calc

Return Metrics

-7.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.16%

Cap Rate

5.83%

Return on Investment

7.21%

Annual Revenue

$39,213

AirDNA projects $244/night at 44% occupancy ($39,212). Airbtics projects $224/night at 56% occupancy ($45,816). Airbtics predicts this property will perform in the 60% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$20,358$32,210$55,252$75,100
Occupancy43%55%68%80%
Nightly Rate$120$150$209$241

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spacious, Fenced home with free Wi-Fi and parking.
$30,822
$137
53%
3362$125❌❌✅N / Y⭐️ 5 (104)Profile

B

Updated Charlotte home - great location!
$26,256
$129
52%
3162$120❌❌❌N / Y⭐️ 4.8 (68)Profile

C

Mid-Century Bliss Retreat
$25,546
$120
55%
3171$115❌❌❌N / N⭐️ 5 (52)Profile

D

Southern Living Close to Uptown Charlotte
$33,068
$219
39%
33161$150❌❌❌N / Y⭐️ 4.8 (210)Profile

E

Modern Peaceful Home in Matthews
$39,340
$155
65%
3362$150❌❌❌N / Y⭐️ 5 (39)Profile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,778

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,027

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$327

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

4909 Rosena Dr Charlotte, North Carolina, 28227

4 bed • 2 bath • 9 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Louis

$351,400

Zestimate

-15

Airbnb Investor Score

-$6,517

Annual Profit

5.8%

Cap Rate

-7.2%

Cash on Cash

$39,213

Annual Revenue

BNBCalc predicts this property will get $224 per night with 56% occupancy, putting it in the top 60% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.16%

Cap Rate

5.83%