BNBCalc.com Rental Arbitrage Analysis Report of 13 Drews Court, Charleston, SC 29403, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

696.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

696.03%

Payback Period Days

52

Return on Investment

696.03%

Annual Revenue

$167,537

AirDNA projects $695/night at 66% occupancy ($167,537).

User selected values for this report: 66% occupancy rate, $695 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,765

Annual Expenses

$33,180

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,956

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,396

Management & Platform Fees

$419

Platform Fee (i.e. Airbnb)

$419

Property Manager Fee

$0

property-location

13 Drews Ct Charleston, South Carolina, 29403-5004

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$167,537

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

696.03%

Payback Period Days

52