BNBCalc.com Rental Arbitrage Analysis Report of 1625 Hawthorne Lane, Charlotte, NC, USA

2 bed • 2 bath • 6 guests • $2,800

BNB

Calc

Return Metrics

-92.72% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-92.72%

Payback Period Days

0

Return on Investment

-92.72%

Annual Revenue

$44,527

AirDNA projects $167/night at 73% occupancy ($44,526).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,482

Annual Expenses

$17,788

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$931

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

1625 Hawthorne Blvd Redondo Beach, California, 90278-3925

2 bed • 2 bath • 6 guests • $2,800

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

$44,527

Profit (Cash Flow)

-$6,862

No payback period

Cash on Cash Return

-92.7%

Annual Revenue

$44,527

AirDNA projects $167/night at 73% occupancy ($44,527)

Occupancy Rate

Avg Daily Rate

Return Metrics

-92.72% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-92.72%

Payback Period Days

0