BNBCalc.com Rental Arbitrage Analysis Report of 222 E Bland St unit 490, Charlotte, NC 28203, USA

3 bed • 2 bath • 6 guests • $2,860

BNB

Calc

Return Metrics

61.36% 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

61.36%

Payback Period Days

595

Return on Investment

61.36%

Annual Revenue

$61,324

AirDNA projects $365/night at 46% occupancy ($61,324).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,664

Annual Expenses

$19,972

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

222 E Bland St Charlotte, North Carolina, 28203

3 bed • 2 bath • 6 guests • $2,860

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

$61,324

Profit (Cash Flow)

$7,032

Payback in 595 days

Cash on Cash Return

61.4%

Annual Revenue

$61,324

AirDNA projects $365/night at 46% occupancy ($61,324)

Occupancy Rate

Avg Daily Rate

Return Metrics

61.36% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

61.36%

Payback Period Days

595