BNBCalc Short Term Rental Rental Arbitrage Analysis 566 Clearview Dr

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$97,279

Profit (Cash Flow)

$30,633

Cash on Cash Return

282.3%

Annual Revenue

$97,279

AirDNA projects $347/night at 70% occupancy ($88,717). Airbtics projects $386/night at 69% occupancy ($97,279). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $386 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,259	$95,256	$150,753	$221,022
Occupancy	56%	75%	83%	92%
Nightly Rate	$270	$338	$485	$643

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious James Island 4br/3.5ba House with Pool!	$148,450	$676	59%	4	4	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (34)
Waterfront Home 5 minutes From Downtown Charleston	$63,695	$319	52%	4	4	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (322)
The Jacob Rabb House -Steps to the Historic Market	$235,310	$958	66%	4	4	1	$259	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Downtown Charleston - 4 Bedrooms / 2 Baths	$111,867	$318	91%	4	2	1	$229	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Harleston House - A \| Plunge Pool On Site	$77,311	$272	75%	4	4	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (60)
Blue Magnolia-A \| Embrace Comfort, Petal by Petal	$52,981	$255	55%	4	2	2	$235	❌	❌	✅	Y / Y	⭐️ 4.6 (100)
Lovely Home w/ Ideal City + Beach Location!	$26,517	$104	58%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (224)
Old Village- Near Alhambra, Beach, & Charleston	$78,772	$302	70%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (221)
Downtown near King St - 4BR/2BA	$134,310	$381	92%	4	2	1	$229	❌	❌	✅	Y / Y	⭐️ 5 (7)
Private Pool & Historic Home - ‘Sugarsweet House’	$100,649	$289	92%	4	5	3	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (100)
Southern Charms Duplex on Spring <> Sleeps 12!	$190,472	$515	100%	4	2	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Vacation Villa (ADA) 'The Mediterranean Palm’	$70,757	$226	83%	4	4	3	$260	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Boutique Home & Resort Pool ‘Tuckertown’	$171,856	$643	72%	4	5	3	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (164)
Boutique Home & Resort Pool ‘The Palms’	$93,383	$328	76%	4	5	3	$305	✅	❌	✅	Y / Y	⭐️ 4.9 (123)
Boutique Home & Resort Pool 'The Sullivan'	$82,047	$289	76%	4	5	3	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (172)
4 BR, 4 Full Baths, Mt. Pleasant	$63,442	$275	59%	4	4	3	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (169)
The Dynamic Duo ➜ 4 BR Duplex	$71,119	$258	70%	4	4	3	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Downtown Manor - Walk Everywhere	$116,151	$312	95%	4	2	1	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Rose and Petunia Suites \| Only 5 blocks to King!	$94,896	$267	95%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Carolina Rose: Southern Luxurious Escape	$85,274	$265	85%	4	4	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (52)
Motoryacht Southern Comfort	$45,791	$411	30%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Gardenia Suite B \| Unwind in Nature's Embrace	$70,284	$240	76%	4	4	2	$320	❌	❌	✅	Y / Y	⭐️ 5 (14)
Captain's Quarters-Beautiful Home minutes to Foll	$32,504	$125	67%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
4 Bedroom House Downtown Charleston, free parking	$88,958	$488	49%	4	3	2	$285	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
Close to King Street 4 Bedroom - Charleston Charm!	$120,704	$399	79%	4	4	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (33)
Waterfront Oasis w/ Ocean access	$74,448	$486	39%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Fly into Comfort at The Heron!	$45,697	$221	53%	4	3	2	$235	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
The Egret: Experience Timeless Elegance	$135,369	$649	56%	4	3	2	$235	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
The Aster: Where History Meets Home in Style	$112,608	$527	57%	4	3	2	$205	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
The Fantastic Four ⇝ 4 BR Group Stay, Sleeps 10!	$38,227	$202	49%	4	3	2	$400	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
THE INNS Renovated & Charming 4BR/3BA Downtown	$134,236	$367	98%	4	3	3	$130	❌	❌	❌	N / Y	⭐️ 4.9 (133)
Downtown Charleston - Walk Everywhere! 4BR/4BA	$110,695	$369	78%	4	4	1	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Downtown Three Story Home • Walk to King Street!	$102,707	$356	77%	4	3	1	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (240)
Design Dream ☁ Modern Luxury 4BR \| Walk to King!	$149,873	$485	83%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (166)
Charleston Vacation Rental ~ 7 Mi to Folly Beach!	$181,663	$603	80%	4	3	3	$269	❌	❌	✅	Y / Y	⭐️ 5 (17)
Charleston Luxury \| Local Design 4BR w/ Balcony!	$131,520	$443	80%	4	3	1	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Hammock Haus -5 min to beach; 10 min to downtown	$97,253	$349	76%	4	3	5	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (86)
Urban and Charming, Sleeps 12 on King Street!	$226,215	$718	85%	4	3	1	$425	❌	❌	❌	Y / Y	⭐️ 5 (9)
Sunny 4 bedroom Island House—Charleston	$36,081	$318	31%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

282.33% 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)	$30,632	$61,265	$91,898	$122,531	$153,164	$306,328	$918,984
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	$30,632	$61,265	$91,898	$122,531	$153,164	$306,328	$918,984

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

282.33%

Payback Period Days

129

Return on Investment

282.33%

566 Clearview Dr Charleston, South Carolina, 29412

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,435

Zestimate

Charleston

Zoning

Laws

$97,279

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $347/night at 70% occupancy.Projected nightly rate is $386/night at 69% occupancy.

Occupancy Rate

Top 58% 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.

$100,433

Avg annual revenue

70%

Avg occupancy rate

$400

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

$95k

$165k

$235k

$30,633

Profit

Revenue

$97,279

Operating Expenses

$24,646

Operating Income

$72,633

Net Effective Rent

$42,000

Profit (Cash Flow)

$30,633

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

282.33%

Payback Period Days

129