BNBCalc Short Term Rental Rental Arbitrage Analysis 104 Langley Dr, Summerville, SC 29485, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$6,574

Profit (Cash Flow)

-$27,280

Cash on Cash Return

-262.3%

Annual Revenue

$6,574

AirDNA projects $200/night at 66% occupancy ($48,212).

BNB Calc projects a 9% occupancy rate, $200 rate per night.

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

Return Metrics

-262.31% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$27,280	-$54,560	-$81,840	-$109,121	-$136,401	-$272,802	-$818,408
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	-$27,280	-$54,560	-$81,840	-$109,121	-$136,401	-$272,802	-$818,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-262.31%

Payback Period Days

Return on Investment

-262.31%

104 Langley Dr Summerville, South Carolina, 29485-4663

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,574

Annual Revenue

AirDNA projects $200/night at 66% occupancy ($48,212.2).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$27,280

Profit

Revenue

$6,574

Operating Expenses

$12,255

Operating Income

-$5,680

Net Effective Rent

$21,600

Profit (Cash Flow)

-$27,280

$10,400

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,900

Total

$10,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-262.31%

Payback Period Days