BNBCalc Short Term Rental Rental Arbitrage Analysis 1292 Chicorie Way, Charleston, Sc 29412

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$63,626

Profit (Cash Flow)

-$11,246

Cash on Cash Return

-83.6%

Annual Revenue

$63,626

AirDNA projects $335/night at 52% occupancy ($63,625).

BNB Calc projects a 52% occupancy rate, $335 rate per night.

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

Return Metrics

-83.61% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,245	-$22,491	-$33,737	-$44,983	-$56,229	-$112,458	-$337,374
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	-$11,245	-$22,491	-$33,737	-$44,983	-$56,229	-$112,458	-$337,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-83.61%

Payback Period Days

Return on Investment

-83.61%

1292 Chicorie Way Charleston, SC, 29412

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,280

Zestimate

$63,626

Annual Revenue

Projected nightly rate is $335/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,246

Profit

Revenue

$63,626

Operating Expenses

$19,671

Operating Income

$43,954

Net Effective Rent

$55,200

Profit (Cash Flow)

-$11,246

$13,450

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$4,700

Total

$13,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-83.61%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -