BNBCalc.com Rental Arbitrage Analysis Report of 232 Hampton Park Circle, Myrtle Beach, SC, USA

5 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

350.42% 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

350.42%

Payback Period Days

104

Return on Investment

350.42%

Annual Revenue

$87,951

AirDNA projects $344/night at 50% occupancy ($62,821).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,953

Annual Expenses

$23,434

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,293

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$733

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$0

property-location

232 Hampton Park Cir Myrtle Beach, South Carolina, 29588

5 bed • 2.5 bath • 10 guests • $2,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$87,951

Profit (Cash Flow)

$34,517

Payback in 104 days

Cash on Cash Return

350.4%

Annual Revenue

$87,951

AirDNA projects $344/night at 50% occupancy ($62,821).

Occupancy Rate

Avg Daily Rate

Return Metrics

350.42% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

350.42%

Payback Period Days

104