BNBCalc Short Term Rental Rental Arbitrage Analysis 148 Dorothy Dr, Charleston, SC 29414, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

key7no@gmail.com

Annual Revenue

$52,003

Profit (Cash Flow)

$6,243

Cash on Cash Return

56.6%

Annual Revenue

$52,003

AirDNA projects $226/night at 63% occupancy ($52,003).

BNB Calc projects a 63% occupancy rate, $226 rate per night.

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

Return Metrics

56.62% 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)	$6,242	$12,485	$18,728	$24,971	$31,214	$62,429	$187,289
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	$6,242	$12,485	$18,728	$24,971	$31,214	$62,429	$187,289

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.62%

Payback Period Days

645

Return on Investment

56.62%

148 Dorothy Dr Charleston, South Carolina, 29414-9200

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$52,003

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,243

Profit

Revenue

$52,003

Operating Expenses

$18,160

Operating Income

$33,843

Net Effective Rent

$27,600

Profit (Cash Flow)

$6,243

$11,025

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,400

Total

$11,025

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.62%

Payback Period Days

645