BNBCalc.com Rental Arbitrage Analysis Report of 610 Penn St, Charlotte, NC 28203, USA

3 bed • 3.5 bath • 6 guests • $3,800

BNB

Calc

Return Metrics

222.85% 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

222.85%

Payback Period Days

163

Return on Investment

222.85%

Annual Revenue

$98,930

AirDNA projects $467/night at 58% occupancy ($98,929).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,072

Annual Expenses

$24,861

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,384

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$824

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

610 Penn St Charlotte, North Carolina, 28203-4154

3 bed • 3.5 bath • 6 guests • $3,800

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

$98,930

Profit (Cash Flow)

$28,469

Payback in 163 days

Cash on Cash Return

222.9%

Annual Revenue

$98,930

AirDNA projects $467/night at 58% occupancy ($98,930)

Occupancy Rate

Avg Daily Rate

Return Metrics

222.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

222.85%

Payback Period Days

163