BNBCalc Short Term Rental Rental Arbitrage Analysis 1755 Central Park Rd #7316, Charleston, SC, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,395

Profit (Cash Flow)

-$376

Cash on Cash Return

-6.4%

Annual Revenue

$44,395

AirDNA projects $187/night at 65% occupancy ($44,395).

BNB Calc projects a 65% occupancy rate, $187 rate per night.

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

Return Metrics

-6.37% 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)	-$375	-$751	-$1,127	-$1,503	-$1,879	-$3,759	-$11,279
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	-$375	-$751	-$1,127	-$1,503	-$1,879	-$3,759	-$11,279

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.37%

Payback Period Days

Return on Investment

-6.37%

1755 Central Park Rd Charleston, South Carolina, 29412

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$44,395

Annual Revenue

Projected nightly rate is $187/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$376

Profit

Revenue

$44,395

Operating Expenses

$17,171

Operating Income

$27,224

Net Effective Rent

$27,600

Profit (Cash Flow)

-$376

$5,900

Cash Investment

Renos & Furnishing

$3,500

Setup Costs

$2,400

Total

$5,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.37%

Payback Period Days