BNBCalc Short Term Rental Rental Arbitrage Analysis 1220 Hobart Ave, Charleston, SC, 29407

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$83,093

Profit (Cash Flow)

$32,691

Cash on Cash Return

308.4%

Annual Revenue

$83,093

AirDNA projects $269/night at 65% occupancy ($63,862). Airbtics projects $384/night at 70% occupancy ($98,177). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,238	$81,809	$155,709	$222,105
Occupancy	57%	69%	80%	95%
Nightly Rate	$246	$314	$522	$629

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sally's Place	$63,278	$415	41%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
Southern Stunner - Close to Downtown & Beach 🏖️	$122,863	$620	54%	4	4	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Lord Ashley-Downtown Chic- 4 bedrms, parking!	$120,850	$623	53%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (146)
Large Home - Downtown Charleston!	$80,147	$296	72%	4	4	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (186)
THE INNS Renovated & Charming 4BR/3BA Downtown	$126,147	$343	98%	4	3	3	$130	❌	❌	❌	N / Y	⭐️ 4.9 (133)
The Fantastic Four ⇝ 4 BR Group Stay, Sleeps 10!	$38,941	$208	48%	4	3	2	$400	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Harleston House - A \| Plunge Pool On Site	$81,886	$284	76%	4	4	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (60)
The Gentian House: Efficiency Meets Elegance!	$55,886	$247	60%	4	3	2	$235	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
The Egret: Experience Timeless Elegance	$142,925	$638	60%	4	3	2	$235	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
The Aster: Where History Meets Home in Style	$106,353	$498	57%	4	3	2	$205	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
♔ THE INNS ♔ Luxury 4BR Home Near King Street!	$86,379	$229	100%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Sabal House \| Next to Cannon Green and Veggie Bin	$66,707	$256	67%	4	5	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
The Charleston \| Southern Ease, Contemporary Flair	$127,616	$629	54%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Rose and Petunia Suites \| Only 5 blocks to King!	$86,719	$244	95%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Fly into Comfort at The Heron!	$51,220	$232	57%	4	3	2	$235	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
The Inns 4BR & 3.5BA Suite - Walk to Anything!	$91,773	$243	100%	4	4	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Trendy Charleston 4BR - Steps from King Street!	$61,124	$208	79%	4	3	2	$245	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Apollo: Premier Sanctuary in Downtown Charleston	$59,018	$246	63%	4	4	2	$255	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Sweet Tea Suite: Southern Blend of Comfort & Charm	$116,742	$426	73%	4	4	2	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Lemonade Suite: Your Refreshing Escape!	$64,362	$286	58%	4	4	2	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The Historic St. Philip House - One Block Off King Street	$171,953	$651	72%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (277)
Historic Downtown Building - Double Living Spaces!	$113,591	$351	87%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Perfect Family Escape at The Barbuda	$42,584	$219	49%	4	4	2	$235	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Boutique Home & Resort Pool ‘The Palms’	$86,643	$302	77%	4	5	3	$305	✅	❌	✅	Y / Y	⭐️ 4.9 (125)
Boutique Home & Resort Pool 'The Sullivan'	$77,169	$256	80%	4	5	3	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (172)
Boutique Home & Resort Pool ‘Tuckertown’	$169,493	$595	77%	4	5	3	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (164)
Great for Groups! Parking + Outdoor Space!	$262,002	$702	100%	4	4	3	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
The Sheppard Suite A \| Luxurious Downtown Living	$57,092	$260	57%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Brand new!! ❤️ Spacious 4BR/3BA on Spring w parking	$51,242	$210	64%	4	3	3	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
The Sheppard (Suite B): Your Group Getaway Haven	$95,333	$498	51%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
The Bohemian Rhapsody- Historic 4 Bedroom House	$118,901	$387	82%	4	4	3	$249	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
The Dynamic Duo ➜ 4 BR Duplex	$69,894	$257	69%	4	4	3	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Design Dream ☁ Modern Luxury 4BR \| Walk to King!	$139,911	$453	83%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (166)
The Globetrotter \| A Locals Hotspot	$220,994	$641	93%	4	4	3	$245	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming Lowcountry Getaway	$192,963	$606	87%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
The Charleston Charm by Abode	$71,054	$327	58%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (69)
Lady Helène No. 3	$132,172	$599	59%	4	4	2	$235	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Surf and Turf Cottage	$45,698	$172	68%	4	1	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (33)
New! The Palmetto House- 3 Blocks To King -Downtow	$121,964	$469	69%	4	3	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (20)
Casa Fuego Suite B \| Walkable Area! Private Porch!	$72,484	$249	77%	4	4	2	$235	❌	❌	✅	Y / Y	⭐️ 4.9 (32)

Return Metrics

308.4% 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)	$32,690	$65,381	$98,072	$130,763	$163,454	$326,909	$980,727
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	$32,690	$65,381	$98,072	$130,763	$163,454	$326,909	$980,727

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

308.4%

Payback Period Days

118

Return on Investment

308.4%

1220 Hobart Ave Charleston, South Carolina, 29407

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,495

Zestimate

Charleston

Zoning

Laws

$83,093

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 65% occupancy.Projected nightly rate is $384/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$101,601

Avg annual revenue

70%

Avg occupancy rate

$384

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

$110k

$185k

$265k

$32,691

Profit

Revenue

$83,093

Operating Expenses

$22,802

Operating Income

$60,291

Net Effective Rent

$27,600

Profit (Cash Flow)

$32,691

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

308.4%

Payback Period Days

118