BNBCalc Short Term Rental Rental Arbitrage Analysis 1798 Towne St, Johns Island, SC 29455, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,699

Profit (Cash Flow)

$7,148

Cash on Cash Return

64.1%

Annual Revenue

$54,699

AirDNA projects $288/night at 52% occupancy ($54,698).

BNB Calc projects a 52% occupancy rate, $288 rate per night.

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

Return Metrics

64.13% 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)	$7,148	$14,296	$21,444	$28,592	$35,740	$71,480	$214,442
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	$7,148	$14,296	$21,444	$28,592	$35,740	$71,480	$214,442

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.13%

Payback Period Days

569

Return on Investment

64.13%

1798 Towne St Johns Island, South Carolina, 29455-3165

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,699

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,148

Profit

Revenue

$54,699

Operating Expenses

$18,511

Operating Income

$36,188

Net Effective Rent

$29,040

Profit (Cash Flow)

$7,148

$11,145

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,520

Total

$11,145

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

64.13%

Payback Period Days

569