BNBCalc Short Term Rental Rental Arbitrage Analysis 1725 W Avalon Cir, Charleston, SC, 29407

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$62,194

Profit (Cash Flow)

$13,866

Cash on Cash Return

124.9%

Annual Revenue

$62,194

AirDNA projects $228/night at 65% occupancy ($54,129). Airbtics projects $258/night at 66% occupancy ($62,193). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,730	$58,602	$89,388	$151,032
Occupancy	55%	67%	77%	93%
Nightly Rate	$199	$229	$306	$431

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family friendly home - mins to beach & downtown	$48,328	$227	56%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Neighborhood Nest	$55,372	$189	79%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (123)
Hot Tub Haven! 7 Beds Endless Summer	$60,451	$230	68%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (186)
9 Min to Airport \| 16 Min to Downtown \| Grill+Loft	$46,051	$186	64%	4	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (54)
Boho Style-5 beds Ping Pong- 15 mins to Downtown	$38,074	$200	49%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (81)
Huckleberry Flynn: Luxury + Fun+ Arcade Room!	$55,430	$212	69%	4	2	1	$172	❌	❌	✅	Y / Y	⭐️ 4.7 (118)
4 Bedroom Private Home 10 Minutes from Downtown!	$49,741	$136	93%	4	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (78)
Sally's Place	$67,463	$431	42%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (100)
Pineapple & Palms: Spectacular Views	$55,293	$301	48%	4	2.5	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (82)
The Tranquil Token:Hot Tub & Ping Pong Table	$78,491	$304	68%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (125)
Charming Cottage near Charleston	$25,447	$93	62%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (112)
North CHS Home with Pool 15 Mins to Downtown	$58,810	$199	77%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (206)
Comfy4Bed home near Downtown+Beaches+Plantations!	$52,384	$202	67%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (75)
Relaxing Designer 4 Bedroom Tranquil Oasis!	$30,789	$112	71%	4	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (174)
Renovated Stylish Split-Level	$41,987	$240	47%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
Serene Private Renovated Charleston Getaway	$30,507	$204	40%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (29)
The Charleston Charm by Abode	$72,548	$329	59%	4	2.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (89)
Live on the Water! Lake Palmetto Palm w/ Patio - 10Min to Downtown & Beaches	$58,621	$222	69%	4	3.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (62)
LAKEFRONT HOME NEAR DOWNTOWN CHARLESTON\|4 BEDROOMS	$44,009	$236	49%	4	3.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (258)
CHARLESTONLAKEHomeMIN2ColiseumTOPGOLFTanger	$53,785	$315	46%	4	3.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (155)
Lowcountry Lookout - An idyllic Charleston getaway	$54,153	$184	78%	4	3.5	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (128)
Renovated - 4 BedHome - 10 Minutes to Downtown!	$36,447	$115	72%	4	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (94)
'Blue Heron' Luxury on the Lake	$47,841	$226	55%	4	3.5	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (43)
Conviently located spacious home	$35,647	$229	41%	4	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Large Home - Downtown Charleston!	$68,948	$286	64%	4	3.5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (199)
Lakeside with Deck and Waterview	$50,026	$178	70%	4	3.5	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (60)
THE INNS Renovated & Charming 4BR/3BA Downtown	$113,801	$304	99%	4	3	3	$130	❌	❌	❌	N / Y	⭐️ 5 (161)
Chic Spacious Home \| Close to DT & Beaches	$51,900	$173	77%	4	2.5	1	$224	❌	❌	✅	Y / Y	⭐️ 5 (107)
The Fantastic Four ⇝ 4 BR Group Stay, Sleeps 10!	$43,894	$243	48%	4	2.5	2	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Lady Helène No. 3	$118,819	$467	68%	4	4	2	$235	❌	❌	✅	Y / Y	⭐️ 5 (25)
Close to King Street 4 Bedroom - Charleston Charm!	$106,645	$332	83%	4	3.5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (49)
Gardenia Suite B \| Unwind in Nature's Embrace	$74,382	$264	74%	4	4	2	$320	❌	❌	✅	Y / Y	⭐️ 5 (14)
♔ THE INNS ♔ Luxury 4BR Home Near King Street!	$77,847	$207	99%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (93)
The Aster: History and Style Meet	$97,302	$439	58%	4	3	2	$205	❌	❌	✅	Y / Y	⭐️ 5 (129)
The Charleston \| Southern Ease, Contemporary Flai	$106,342	$507	56%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (119)
The Inns 4BR & 3.5BA Suite - Walk to Anything!	$87,660	$231	100%	4	3.5	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (132)
New! The Palmetto House- 3 Blocks To King -Downtow	$115,032	$448	67%	4	3	30	$215	❌	❌	✅	Y / Y	⭐️ 5 (23)
Lady Helène No. 2: Timeless Elegance	$121,442	$379	85%	4	4.5	2	$235	❌	❌	✅	Y / Y	⭐️ 5 (19)
Downtown 4 BR \| Rooftop Porch \| Two Blocks to King	$48,505	$229	55%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (85)
Rose and Petunia Suites \| Only 5 blocks to King!	$114,106	$329	93%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

124.91% 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)	$13,865	$27,731	$41,597	$55,463	$69,329	$138,659	$415,979
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	$13,865	$27,731	$41,597	$55,463	$69,329	$138,659	$415,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.91%

Payback Period Days

292

Return on Investment

124.91%

1725 W Avalon Cir Charleston, South Carolina, 29407

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$62,194

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 65% occupancy.Projected nightly rate is $258/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$64,858

Avg annual revenue

66%

Avg occupancy rate

$258

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

$25k

$55k

$90k

$120k

$13,866

Profit

Revenue

$62,194

Operating Expenses

$9,928

Operating Income

$52,266

Net Effective Rent

$38,400

Profit (Cash Flow)

$13,866

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

124.91%

Payback Period Days

292