BNBCalc Short Term Rental Rental Arbitrage Analysis 441 Meeting St, Charleston, SC, 29403

1 bed • 1 bath • 2 guests • $2,200

BNB

Calc

Annual Revenue

$65,784

Profit (Cash Flow)

$18,832

Cash on Cash Return

432.9%

Annual Revenue

$65,784

AirDNA projects $232/night at 75% occupancy ($63,552). Airbtics projects $217/night at 83% occupancy ($65,784). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 83% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,557	$64,270	$84,776	$100,081
Occupancy	78%	87%	93%	96%
Nightly Rate	$166	$197	$243	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Joyful Escape at The Negroni Suite	$48,034	$158	81%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (126)
Downtown Historic Condo Steps to King St	$91,540	$246	100%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (105)
Downtown Historic Condo Steps to King Street	$86,456	$233	99%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (99)
Heart of Downtown - 1 Bedroom Suite w/ Parking!	$46,591	$126	96%	1	1	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (285)
Pluto: Cozy Loft \| Vibrant Retreat Near Nightlife	$39,063	$122	85%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 4.5 (250)
The Murray \| Only 2 Blocks to King!	$73,194	$210	93%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (182)
Escape to Hideaway (Suite B): Your Tranquil Oasis	$44,882	$162	72%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 4.5 (300)
Lively King Street Abode: The Martini Suite	$59,552	$183	87%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
The Manhattan \| Sip Back and Relax	$58,157	$171	91%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Sweet Couples Retreat at The Vesper Suite	$76,024	$231	88%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (113)
Guesthouse Charleston EAST 42 C	$49,070	$194	66%	1	1	2	$156	❌	❌	❌	Y / Y	⭐️ 5 (78)
Designed by Well-known Architect with Private Rooftop	$60,339	$178	90%	1	1.5	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (324)
Renovated Historic Cottage one Block from King!	$53,512	$217	64%	1	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (32)
Eclectic Spring Street Getaway at Casa Verde	$63,978	$197	86%	1	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (237)
Charleston 1BR Suite - Heart of Charleston!	$87,072	$235	98%	1	1	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (281)
Charleston Carriage Home - King Street - Parking!	$63,060	$171	96%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (381)
Casa Vieja-B: Sunny and Sleek 1BR	$81,155	$243	90%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (80)
Charleston Home w/ Rooftop Deck!	$76,870	$212	97%	1	1.5	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (278)
Charming King Studio Bungalow	$46,634	$142	84%	1	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (51)
Cozy Downtown Carriage House ☺ Walk Everywhere!	$85,341	$243	94%	1	1.5	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (184)
Charming Condo - 1 Block to King!	$57,554	$197	78%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Historical Southern Charmer w/ Off Street Parking	$51,515	$168	79%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (762)
Comfy Chic, Walkable Cottage	$54,742	$172	83%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
Downtown Charleston Apt -1 Block from King St	$36,439	$111	88%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (433)
Adorable Guesthouse - Bikes + Parking!	$58,150	$175	88%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (138)
Serene Cottage with Beautiful Garden and Heated Po	$140,947	$402	95%	1	1.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (448)
Courtyard Suite with Tranquil Garden & Heated Pool	$84,985	$275	83%	1	1	1	$100	✅	❌	❌	N / Y	⭐️ 5 (483)
Exclusive Open Loft in Downtown Charleston	$52,294	$152	93%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (453)
Blue Cottage \| Next To The Cedar Room	$40,612	$126	86%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (307)
The Garden Gates (Suite C): Near Main Street Have	$47,655	$162	77%	1	1	2	$105	❌	❌	❌	N / Y	⭐️ 4.5 (253)
Downtown Charleston Gem - Perfect 1 Bedroom!	$57,530	$232	66%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (11)
Downtown Condo 1 Block to King with Private Patio	$61,362	$173	95%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (85)
The Garden Gates \| 3 Blocks to King, Historic Hom	$64,162	$197	87%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (244)
SUNSET - King Suite w/ Kitchenette!	$84,761	$258	88%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (175)
vintage 1920's corner store "Cannoncito"	$75,919	$412	50%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (83)
Serene Escape Over Heated Pool, 1 Block to King St	$72,274	$271	72%	1	1	1	$100	✅	❌	❌	N / Y	⭐️ 5 (464)
Beautiful Renovated Apartment One Block from King!	$87,400	$263	90%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (484)
Cannon St. Suite D	$49,429	$156	84%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (552)
Unique & Charming 1 Bedroom, One Block to King St!	$82,847	$299	75%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (527)

Return Metrics

432.92% 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)	$18,832	$37,664	$56,496	$75,328	$94,160	$188,321	$564,964
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	$66	$133	$203	$276	$350	$756	$3,139
Total Return	$18,898	$37,798	$56,700	$75,604	$94,511	$189,078	$568,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

432.92%

Payback Period Days

Return on Investment

434.44%

441 Meeting St Charleston, South Carolina, 29403

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$65,784

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $232/night at 75% occupancy.Projected nightly rate is $217/night at 83% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$64,893

Avg annual revenue

83%

Avg occupancy rate

$217

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

$35k

$70k

$105k

$140k

$18,832

Profit

Revenue

$65,784

Operating Expenses

$20,552

Operating Income

$45,232

Net Effective Rent

$26,400

Profit (Cash Flow)

$18,832

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

432.92%

Payback Period Days