BNBCalc.com Rental Arbitrage Analysis Report of 301 W Kingston Ave, Charlotte, NC 28203, USA

4 bed • 3 bath • 8 guests • $4,000

BNB

Calc

Return Metrics

46.6% 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

46.6%

Payback Period Days

783

Return on Investment

46.6%

Annual Revenue

$76,920

AirDNA projects $390/night at 54% occupancy ($76,920).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,833

Annual Expenses

$22,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,201

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$641

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

Property Manager Fee

$0

301 W Kingston Ave Charlotte, North Carolina, 28203-4430

4 bed • 3 bath • 8 guests • $4,000

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

$76,920

Profit (Cash Flow)

$6,921

Payback in 783 days

Cash on Cash Return

46.6%

Annual Revenue

$76,920

AirDNA projects $390/night at 54% occupancy ($76,920)

Occupancy Rate

Avg Daily Rate

Return Metrics

46.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

46.6%

Payback Period Days

783