BNBCalc Short Term Rental Rental Arbitrage Analysis 340 President Street, Charleston, SC

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Report by:

Sean Parker

sean.parker@simplehosts.ca

www.simplehosts.ca

Annual Revenue

$73,688

Profit (Cash Flow)

-$72,429

Cash on Cash Return

-795.9%

Annual Revenue

$73,688

AirDNA projects $537/night at 69% occupancy ($135,333). Airbtics projects $269/night at 75% occupancy ($73,687). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,735	$62,880	$99,309	$148,029
Occupancy	68%	76%	83%	90%
Nightly Rate	$202	$217	$316	$438

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oak House Charleston: Serene Home in Downtown! 3BR	$50,041	$136	96%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (153)
Hampton Palm 3BR/2 bath, back yard & parking!	$115,326	$474	64%	3	2	3	$270	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lovely Historical 3Bedroom \| Central Location	$63,770	$210	82%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Beautiful & Charming Charleston Home	$91,057	$322	76%	3	2	5	$165	❌	❌	✅	Y / Y	⭐️ 5 (83)
Historic Downtown Home - St Philip St	$62,497	$165	98%	3	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (143)
Charming Downtown Home - St Philip St	$43,040	$120	94%	3	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (259)
The CHS Blue House	$117,163	$537	57%	3	3	2	$320	❌	✅	✅	Y / Y	⭐️ 5 (135)
Historic Charleston Style House ♥	$54,294	$216	65%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (126)
The Haper Suite: Downtown Large Balcony + Backyard	$98,216	$290	88%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (171)
Charming Second Floor Condo 6 Blocks To King	$64,948	$204	86%	3	2	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (132)
The Emerson Suite: Downtown Balcony +Outdoor Space	$97,683	$329	78%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (168)
The Newberry \| Historic Neighborhood	$105,518	$353	80%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (67)
Charming Downtown Apartment near Design District Restaurants	$51,964	$199	70%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (448)
Downtown Charleston - Newly Built!	$62,563	$213	76%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (23)
Allora: Expansive Serenity, Stroll to Savory	$44,655	$199	58%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
Boutique Home & Resort Pool ‘The Kiawah’	$66,896	$205	85%	3	4	3	$260	✅	❌	✅	Y / Y	⭐️ 5 (200)
THE SWAN HOUSE - Charleston 3 Bedroom/2 Bath!	$63,654	$203	82%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lady Helène No. 1: Stylish Comfort Steps from Kin	$72,466	$245	77%	3	3.5	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Spacious Charleston Style Home, Walk to King!	$65,649	$218	79%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
The Victoria Suite: Downtown with Huge Backyard	$66,163	$228	76%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (127)
King Charles A: Exquisite Renovation & Design	$49,051	$214	61%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Perfect 3BR Split w Parking! Short Walk to King St	$102,386	$316	88%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Historic Charleston Single w/ Private Outdoor Area	$81,721	$232	93%	3	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (279)
Suite Indigo-3BR downtown near King St w/ 2car pkg	$58,577	$197	80%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (156)
The Bogard House 3 Bed 3 Bath + Free Parking	$104,744	$404	70%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (62)
Charming Ground Floor Suite 6 Blocks To King	$61,340	$183	89%	3	2	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (129)
The Poppy Suite: Downtown w/ Dual Balconies + Yard	$107,798	$317	90%	3	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (157)
The Manor 93.5 A by Guesthouse Charleston	$75,000	$256	78%	3	3	3	$237	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
King Charles B: Luxury Embraces Southern Living	$47,748	$204	62%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Boutique Home & Resort Pool 'Dewees'	$57,751	$202	73%	3	4	3	$235	✅	❌	✅	Y / Y	⭐️ 5 (156)
Boutique Home & Resort Pool ‘Nantucket’	$70,526	$220	83%	3	2.5	3	$245	✅	❌	✅	Y / Y	⭐️ 5 (186)
Boutique Home & Resort Pool ‘The Bermuda’	$123,470	$435	76%	3	3	3	$245	✅	❌	✅	Y / Y	⭐️ 5 (150)
Centralized. 6 Beds. 5 minute->King St and Parks	$46,986	$244	49%	3	2	2	$211	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Spacious Residence in a Historic Home Downtown!	$54,585	$296	48%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (22)
Close to The Citadel \| Chappy's Place	$50,985	$178	74%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (52)
Antigua \| Timeless Bliss Awaits	$177,297	$658	72%	3	2	2	$255	❌	❌	✅	Y / Y	⭐️ 4.8 (159)
The Savannah A: Downtown Elegance- Close to King!	$49,308	$212	60%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Blackbeard's King St Escape •Sleeps 8•Downtown	$35,136	$120	77%	3	1	2	$110	❌	❌	❌	N / Y	⭐️ 5 (595)
The Agave - Historic Cottage	$58,195	$210	74%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (33)
Piscataqua House: Pristine Luxury Downtown	$122,984	$634	53%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (124)

Return Metrics

-795.92% 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)	-$72,429	-$144,858	-$217,287	-$289,716	-$362,145	-$724,290	-$2,172,871
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	-$72,429	-$144,858	-$217,287	-$289,716	-$362,145	-$724,290	-$2,172,871

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-795.92%

Payback Period Days

Return on Investment

-795.92%

340 President St Charleston, South Carolina, 29403

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Sean

Charleston

Zoning

Laws

$73,688

Annual Revenue

BNBCalc predicts this property will get $269 per night with 75% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$74,828

Avg annual revenue

75%

Avg occupancy rate

$269

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

$80k

$130k

$180k

-$72,429

Profit

Revenue

$73,688

Operating Expenses

$32,117

Operating Income

$41,571

Net Effective Rent

$114,000

Profit (Cash Flow)

-$72,429

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-795.92%

Payback Period Days