BNBCalc.com Rental Arbitrage Analysis Report of 855 Clarkson Mill Ct, Charlotte, NC 28202, USA

3 bed • 2.5 bath • 6 guests • $5,000

BNB

Calc

Return Metrics

-81.45% 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

-81.45%

Payback Period Days

0

Return on Investment

-81.45%

Annual Revenue

$69,908

AirDNA projects $348/night at 55% occupancy ($69,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,088

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,143

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$583

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

Property Manager Fee

$0

855 Clarkson Mill Ct Charlotte, North Carolina, 28202-1097

3 bed • 2.5 bath • 6 guests • $5,000

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

$69,908

Profit (Cash Flow)

-$11,180

No payback period

Cash on Cash Return

-81.5%

Annual Revenue

$69,908

AirDNA projects $348/night at 55% occupancy ($69,908)

Occupancy Rate

Avg Daily Rate

Return Metrics

-81.45% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-81.45%

Payback Period Days

0