BNBCalc.com Rental Arbitrage Analysis Report of 1136 Armstrong Ave, Charleston, SC 29407, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

127.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

127.44%

Payback Period Days

286

Return on Investment

127.44%

Annual Revenue

$61,668

AirDNA projects $268/night at 63% occupancy ($61,667).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,668

Annual Expenses

$20,017

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$514

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

Property Manager Fee

1136 Armstrong Ave Charleston, South Carolina, 29407-7002

3 bed • 2.5 bath • 6 guests • $2,300

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$61,668

Profit (Cash Flow)

$14,051

Payback in 286 days

Cash on Cash Return

127.4%

Annual Revenue

$61,668

AirDNA projects $268/night at 63% occupancy ($61,667).

Occupancy Rate

Avg Daily Rate

Return Metrics

127.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

127.44%

Payback Period Days

286