BNBCalc Short Term Rental Rental Arbitrage Analysis 2776 Forest Dew Ct, Charleston, SC 29414, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

key7no@gmail.com

Annual Revenue

$58,096

Profit (Cash Flow)

$9,743

Cash on Cash Return

88.2%

Annual Revenue

$58,096

AirDNA projects $241/night at 66% occupancy ($58,095).

BNB Calc projects a 66% occupancy rate, $241 rate per night.

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

Return Metrics

88.17% 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)	$9,743	$19,486	$29,229	$38,973	$48,716	$97,432	$292,298
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	$9,743	$19,486	$29,229	$38,973	$48,716	$97,432	$292,298

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.17%

Payback Period Days

414

Return on Investment

88.17%

2776 Forest Dew Ct Charleston, South Carolina, 29414-6465

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$58,096

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,743

Profit

Revenue

$58,096

Operating Expenses

$18,952

Operating Income

$39,143

Net Effective Rent

$29,400

Profit (Cash Flow)

$9,743

$11,050

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,550

Total

$11,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

88.17%

Payback Period Days

414