BNBCalc.com Rental Arbitrage Analysis Report of 4514 Holbrook Dr, Charlotte, NC 28205, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

258.38% 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

258.38%

Payback Period Days

141

Return on Investment

258.38%

Annual Revenue

$48,519

AirDNA projects $162/night at 65% occupancy ($38,460).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,126

Annual Expenses

$13,507

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$614

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$404

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

$0

4514 Holbrook Dr Charlotte, North Carolina, 28205-6639

3 bed • 1 bath • 6 guests • $0

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

$48,519

Profit (Cash Flow)

$35,012

Payback in 141 days

Cash on Cash Return

258.4%

Annual Revenue

$48,519

AirDNA projects $162/night at 65% occupancy ($38,460)

Occupancy Rate

Avg Daily Rate

Return Metrics

258.38% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

258.38%

Payback Period Days

141