BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Jasper St 9, Charleston, SC, 29403

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$143,519

Profit (Cash Flow)

$58,862

Cash on Cash Return

684.4%

Annual Revenue

$143,519

AirDNA projects $531/night at 74% occupancy ($143,518). Airbtics projects $309/night at 83% occupancy ($93,674). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $531 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$57,957	$92,004	$132,679	$173,133
Occupancy	74%	85%	93%	96%
Nightly Rate	$208	$289	$381	$482

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
♚ THE INNS ♚ Stunning 3BR/3BA - Heart of Downtown!	$39,321	$103	99%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Downtown Charmer! 3BD/3BA ★ 2 Blocks to King	$61,397	$190	84%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Hibiscus House: Embrace Comfort and Convenience!	$50,826	$184	73%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
The John Daly: Unwind in Style, Your New Getaway	$107,184	$381	75%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (40)
The Long Island: Steps to Flavor and History	$123,910	$434	77%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (36)
💚 Cannon St! 3BD/3BA HOUSE! Walk to King St!	$102,602	$288	96%	3	3	1	$235	❌	❌	✅	Y / Y	⭐️ 5 (530)
Emerald House \| Perfect Location	$193,953	$679	77%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Sapphire \| Stroll to Local Hotspots	$55,798	$204	72%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (205)
Tully Alley: Charming Home Recognized by NY Times	$81,504	$290	74%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
The Rosewood: Elegance Meets Ease in Historic CHS!	$131,031	$449	78%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
The Sunsetter \| Only 1 block to King!	$69,033	$202	91%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (204)
THE INNS - Luxury 3BR/3BA Suite - Best Location!	$69,745	$188	99%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (198)
Maison de Jasmine - Suite A \| Next to Fuel Cantina	$64,624	$241	70%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Maison de Jasmine - Suite B \| Next to Fuel Cantina	$96,148	$347	74%	3	4	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Architect's Award Renovation - Historic Home!	$130,565	$478	74%	3	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy English Basement Apartment w/ Private Patio	$112,483	$545	56%	3	3	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Harleston House - B \| Luxury Suite with Pool	$86,647	$331	70%	3	3	2	$205	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
Location + Luxury 3BD/3BA - 2 Blocks to King!	$99,002	$282	92%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
SUNRISE (3BR) Best of Charleston Award	$142,404	$398	96%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Heart of downtown, Updated, Porch & Ideal for 2024	$130,832	$522	68%	3	3	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
‘Driftwood’ - Downtown Private Cottage	$63,571	$190	87%	3	3	3	$235	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
SUNSET (3BR) Best of Charleston Award	$106,057	$300	93%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Blue Note \| Only 2 Blocks to King!	$199,989	$547	98%	3	3	2	$290	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
The Most Charming Old Brick Alley, Charleston	$134,475	$381	96%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (96)
Charleston Home - Walk to King Street!	$72,550	$227	85%	3	1	3	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (175)
Historic Charleston Single w/ Private Outdoor Area	$89,920	$249	95%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.7 (263)
Luxury Rental - Historic Charm - Central Location!	$99,505	$314	85%	3	3	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Thomas Waring House Suite D \| Private Patio	$84,853	$292	78%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Rooftop Patio, Unparalleled Views in 3-story Home	$119,318	$336	95%	3	3	2	$270	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Rooftop Deck with Parking - 3 Blocks to KING!	$103,109	$276	98%	3	3	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (161)
The Spritz by StayDuvet \| Prime Location	$129,247	$387	90%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Historic Home 2 Blocks To King, Backyard Patio	$84,974	$239	95%	3	3	2	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Rooftop Porch In 3-story Home, Two Blocks To King	$89,203	$266	88%	3	3	2	$270	❌	❌	❌	Y / Y	⭐️ 4.8 (188)
Central & Comfortable Downtown Home	$51,214	$148	89%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (123)
Rosemary House Suite B \| 1855 Home Redesigned	$84,789	$281	79%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (33)
Corner of King St! 3BD/3.5BA - Walk Everywhere!	$73,243	$209	91%	3	4	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Elegant & vibrant retreat ~ 5* Location ~ Parking!	$55,529	$302	49%	3	3	1	$179	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
New Historic Downtown Charleston, 1 Block to King!	$85,719	$292	79%	3	4	3	$237	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
✰ NEW LISTING ✰ 3BD/2.5BA Steps to King Street!	$62,262	$206	77%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
‘Sand Swept’ - Downtown Private Cottage	$64,222	$193	88%	3	3	3	$235	❌	❌	✅	Y / Y	⭐️ 5 (70)

Return Metrics

684.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$58,861	$117,723	$176,584	$235,446	$294,307	$588,615	$1,765,845
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$58,861	$117,723	$176,584	$235,446	$294,307	$588,615	$1,765,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

684.43%

Payback Period Days

Return on Investment

684.43%

1 Jasper St 9 Charleston, South Carolina, 29403

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,495

Zestimate

Charleston

Zoning

Laws

$143,519

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $531/night at 74% occupancy ($143,518.97). Airbtics projects $309/night at 83% occupancy ($93,674).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$95,068

Avg annual revenue

83%

Avg occupancy rate

$309

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$90k

$145k

$200k

$58,862

Profit

Revenue

$143,519

Operating Expenses

$30,657

Operating Income

$112,862

Net Effective Rent

$54,000

Profit (Cash Flow)

$58,862

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

684.43%

Payback Period Days