BNBCalc.com Rental Arbitrage Analysis Report of 332 Magnolia Ave unit 332, Charlotte, NC 28203, USA

3 bed • 2.5 bath • 6 guests • $3,600

BNB

Calc

Return Metrics

-60.83% 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

-60.83%

Payback Period Days

0

Return on Investment

-60.83%

Annual Revenue

$54,830

AirDNA projects $278/night at 54% occupancy ($54,830).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,594

Annual Expenses

$19,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,017

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

332 Magnolia Ave Charlotte, North Carolina, 28203-5640

3 bed • 2.5 bath • 6 guests • $3,600

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

$54,830

Profit (Cash Flow)

-$7,498

No payback period

Cash on Cash Return

-60.8%

Annual Revenue

$54,830

AirDNA projects $278/night at 54% occupancy ($54,830)

Occupancy Rate

Avg Daily Rate

Return Metrics

-60.83% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-60.83%

Payback Period Days

0