BNBCalc Short Term Rental Rental Arbitrage Analysis 33 Pitt St APT 10, Charleston, SC, 29401

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$71,003

Profit (Cash Flow)

$26,973

Cash on Cash Return

620.1%

Annual Revenue

$71,003

AirDNA projects $240/night at 78% occupancy ($68,373). Airbtics projects $243/night at 80% occupancy ($71,003). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,205	$79,804	$99,990	$118,540
Occupancy	70%	84%	90%	94%
Nightly Rate	$174	$256	$299	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House 2	$42,419	$127	90%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.5 (301)
1850s Charleston Treasure	$78,276	$272	78%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (292)
Secret Garden Guesthouse	$72,327	$299	65%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (27)
RAINBOW - King Suite Studio!	$58,548	$175	90%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (159)
Rutledge Avenue Inn (Suite C)	$72,727	$215	90%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (103)
Luxurious, Spacious & Historic- 5 Min Walk to King	$84,938	$323	70%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (117)
Serene Cottage with Beautiful Garden and Heated Po	$134,841	$388	94%	1	1.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (442)
Courtyard Suite with Tranquil Garden & Heated Pool	$83,630	$264	85%	1	1	1	$100	✅	❌	❌	N / Y	⭐️ 5 (475)
Exclusive Open Loft in Downtown Charleston	$46,755	$142	89%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (446)
Updated Historical Apartment with Terrace	$66,212	$228	79%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (257)
Historic City Charm \| Private Modern Luxe	$143,157	$394	99%	1	1	3	$98	❌	❌	❌	Y / Y	⭐️ 5 (379)
The "Carolina" Where Luxury and Location Meet	$87,069	$300	79%	1	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (58)
SUNSET - King Suite w/ Kitchenette!	$92,979	$284	88%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (173)
Charming and historic cottage South of Broad	$86,680	$307	77%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (199)
Cozy Downtown Carriage House ☺ Walk Everywhere!	$91,760	$261	94%	1	1.5	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (181)
Downtown Condo 1 Block to King with Private Patio	$59,695	$168	95%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (74)
1BR Historic, Comfortable, & Walkable Downtown Apt	$72,996	$276	71%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (61)
1BR Cozy, Comfortable, English Basement Apartment	$79,354	$378	57%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (34)
1BR Suite in Stunning Bright Manor House Downtown	$75,922	$297	69%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (51)
Charleston Carriage Home - King Street - Parking!	$58,532	$159	95%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (373)
Ground Floor Apartment with Exclusive Courtyard	$89,212	$325	75%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (143)
1BR Suite in a Gorgeous Antebellum Mansion	$68,942	$300	62%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (16)
vintage 1920's corner store "Cannoncito"	$79,836	$416	52%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (73)
Charleston Gem with parking! Close to King St!	$92,816	$298	85%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (143)
Downtown Charleston Apt -1 Block from King St	$36,439	$111	88%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (433)
Serene Escape Over Heated Pool, 1 Block to King St	$73,756	$259	77%	1	1	1	$100	✅	❌	❌	N / Y	⭐️ 5 (457)
Beautiful Renovated Apartment One Block from King!	$83,232	$253	89%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (478)
Private Modern Studio - Blocks from King!	$37,646	$106	93%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (213)
Gorgeous, Bright & Spacious Apt - Walk to King!	$88,784	$335	71%	1	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (44)
Thomas Waring House Suite C: Elegance and Comfort	$45,004	$137	87%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
E - Bright Downtown Apartment w/King Bed + Parking	$43,978	$210	56%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (275)
Cannon St. Suite D	$46,971	$149	83%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (538)
The Murray \| Only 2 Blocks to King!	$73,871	$212	93%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (176)
Adorable Guesthouse - Bikes + Parking!	$58,178	$173	89%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (131)
Downtown Historic Condo Steps to King Street	$98,407	$266	99%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Garden Gates (Suite C): Near Main Street Have	$48,025	$159	80%	1	1	2	$105	❌	❌	❌	N / Y	⭐️ 4.5 (252)
The Garden Gates \| 3 Blocks to King, Historic Hom	$68,857	$207	89%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (241)
B-Cozy Downtown 1bd w/ King Bed + Parking Space	$48,502	$185	70%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (360)
C-Charming Downtown Apartment w/King Bed + Parking	$43,486	$181	65%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (355)
A-Downtown Pied-a-terre w/ King Bed + Parking Spot	$49,086	$196	67%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (219)

Return Metrics

620.06% 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)	$26,972	$53,945	$80,918	$107,891	$134,864	$269,729	$809,189
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	$26,972	$53,945	$80,918	$107,891	$134,864	$269,729	$809,189

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

620.06%

Payback Period Days

Return on Investment

620.06%

33 Pitt St Charleston, South Carolina, 29401

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$71,003

Annual Revenue

BNBCalc predicts this property will get $243 per night with 80% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$71,596

Avg annual revenue

80%

Avg occupancy rate

$243

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$70k

$105k

$145k

$26,973

Profit

Revenue

$71,003

Operating Expenses

$21,230

Operating Income

$49,773

Net Effective Rent

$22,800

Profit (Cash Flow)

$26,973

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

620.06%

Payback Period Days