BNBCalc.com Rental Arbitrage Analysis Report of 9542 Scotland Hall Ct

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

65.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.38%

Payback Period Days

558

Return on Investment

65.38%

Annual Revenue

$70,036

AirDNA projects $180/night at 65% occupancy ($42,733). Airbtics projects $307/night at 58% occupancy ($65,035). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$36,380	$60,627	$106,890	$143,260
Occupancy	43%	58%	72%	90%
Nightly Rate	$221	$275	$395	$424

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 Vacation pool house at the heart of Ballantyne	$90,431	$397	60%	4	3	12	2	$250	✅	❌	✅	N / Y	⭐️ 4.9 (73)	Profile
B Farmhouse - Ballantyne/Blakeney w/fenced backyard	$33,494	$368	24%	4	3	8	1	$125	❌	❌	✅	N / Y	⭐️ 4.7 (14)	Profile
C 4BR House near Carowinds & Next To Lake	$50,995	$189	71%	4	3	10	3	$200	✅	❌	✅	N / Y	⭐️ 4.9 (140)	Profile
D Great ranch house in South Charlotte	$56,874	$258	57%	4	3	12	2	$200	❌	❌	✅	N / Y	⭐️ 5 (30)	Profile
E The Baroness - Walk to DT, Grill & Fenced in Yard	$73,978	$357	53%	4	3	11	2	$225	❌	❌	✅	N / Y	⭐️ 5 (39)	Profile

Operating Expenses

Monthly Expenses

$1,759

Annual Expenses

$21,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,144

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$584

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

9542 Scotland Hall Ct Charlotte, North Carolina, 28277

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,880

Zestimate

$70,036

Annual Revenue

BNBCalc predicts this property will get $307 per night with 58% occupancy, putting it in the top 47% 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

65.38%

Payback Period Days

558