BNBCalc.com Rental Arbitrage Analysis Report of 10108 Saw Mill Rd, Charlotte, NC 28278, USA

3 bed • 3.5 bath • 6 guests • $4,600

BNB

Calc

Return Metrics

281.13% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

281.13%

Payback Period Days

129

Return on Investment

281.13%

Annual Revenue

$121,108

AirDNA projects $562/night at 59% occupancy ($121,107).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,312

Annual Expenses

$27,744

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,569

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,009

Management & Platform Fees

$303

Platform Fee (i.e. Airbnb)

$303

Property Manager Fee

$0

10108 Saw Mill Rd Charlotte, North Carolina, 28278-6582

3 bed • 3.5 bath • 6 guests • $4,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$121,108

Profit (Cash Flow)

$38,164

Payback in 129 days

Cash on Cash Return

281.1%

Annual Revenue

$121,108

AirDNA projects $562/night at 59% occupancy ($121,108)

Occupancy Rate

Avg Daily Rate

Return Metrics

281.13% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

281.13%

Payback Period Days

129