BNBCalc Short Term Rental Rental Arbitrage Analysis 418 Mdw Grv Wy, Charleston, SC, 29412

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Report by:

Eugene Fanfan

eugene.fanfan1@gmail.com

Annual Revenue

$64,571

Profit (Cash Flow)

$8,177

Cash on Cash Return

93.7%

Annual Revenue

$64,571

AirDNA projects $282/night at 55% occupancy ($56,649). Airbtics projects $249/night at 71% occupancy ($64,571). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,257	$63,764	$92,222	$125,107
Occupancy	57%	74%	83%	89%
Nightly Rate	$176	$231	$297	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Live Oak Retreat	$40,236	$181	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Downtown Charleston 10m, Folly Beach 15m, on GREEN	$50,937	$264	52%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Charming in Charleston - Close to Downtown and Beach🏖️	$65,126	$362	49%	3	2	2	$205	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Renovated - 3 Bed Home - 10 Minutes to Downtown!	$51,520	$136	96%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (135)
Club Ed Charleston	$36,594	$139	68%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Spacious 3 BR Home 5 Minutes from Downtown	$48,864	$150	86%	3	2	3	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (213)
Southern Cottage between downtown and beaches	$88,471	$353	66%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (106)
Billfish Bungalow - 4 mi to downtown & 6 mi beach	$63,279	$219	77%	3	1	3	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Coastal Vibes 5mins to DT w/ King Bed + Ping Pong!	$36,629	$194	48%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Beach/Downtown 10min	$34,885	$113	79%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (118)
Little Yellow House	$55,712	$222	67%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (37)
Flint St	$59,538	$195	83%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Tranquil retreat, 5 Minute drive to Downtown	$32,045	$120	68%	3	3	5	$285	✅	❌	✅	Y / Y	⭐️ 4.6 (95)
Open and Comfy home near Downtown-Folly Beach	$96,356	$305	83%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (154)
Hip Island House — Newly Renovated!	$61,241	$198	81%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Perfectly Positioned Place for all of Charleston!	$67,670	$251	72%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charleston Beaches Pool Heated Spa 2 King Suites	$149,319	$527	76%	3	3	1	$550	✅	✅	✅	Y / Y	⭐️ 5 (16)
Charleston Tranquil Marshside Retreat w/Pool/Spa	$119,888	$440	74%	3	2	3	$180	✅	✅	❌	Y / Y	⭐️ 4.8 (209)
Location! Minutes to Downtown and Folly Beach	$75,472	$250	78%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
3 Bed Riverland Terrace Centrally Located in CHS	$54,952	$276	54%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Charleston Coastal Retreat	$53,091	$185	76%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
The Gilbert - Beautiful Home & Perfect Location	$52,815	$236	58%	3	2	14	$164	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Waterfront Home w/ Dock,Deck. Btwn Downtown/Folly	$82,561	$423	53%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
A Perfect Charleston Getaway at Casa de Cooper	$47,642	$227	56%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (22)
Island Oak Estate @ The Grant #OP2018-00008	$33,471	$295	31%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Charleston Home: Game Room, Large Deck & 2 Grills!	$182,940	$593	83%	3	2	2	$186	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Classy, Cosy & Close Offers $498 Wkend Special	$54,297	$290	48%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
Furnished Monthly Rental Nurse/Doctor/Vacation	$22,457	$118	52%	3	3	28	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Bungalow in a Quaint Neighborhood.	$121,725	$370	89%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Charleston Beaches Pool Heated Spa King Suite	$80,408	$310	68%	3	3	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (14)
Right Where You Need to Be!	$32,229	$119	74%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (17)
Quaint home only 5 miles from beach and downtown!!	$93,504	$288	87%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
The 19th Hole	$88,290	$326	74%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Location Is The Key! Charleston James Island	$38,890	$161	66%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
James Island 3 Bedroom	$73,141	$195	100%	3	2	1	$75	✅	❌	❌	Y / N	⭐️ 0 (0)
Roomy, 5 minutes to downtown, 15 minutes to Folly!	$89,487	$237	100%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Charming Ranch on Golf Course *Summer ‘24	$19,676	$125	43%	3	2	60	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Spacious Family Friendly Home in Great Location	$63,517	$195	89%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Modern Surfer Oasis	$78,761	$257	81%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Cozy home 10mins from beach & downtown!	$53,827	$135	100%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (41)

Return Metrics

93.72% 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)	$8,177	$16,354	$24,531	$32,708	$40,885	$81,771	$245,315
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	$8,177	$16,354	$24,531	$32,708	$40,885	$81,771	$245,315

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.72%

Payback Period Days

389

Return on Investment

93.72%

418 Mdw Grv Wy Charleston, South Carolina, 29412-3119

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,114

Zestimate

$64,571

Annual Revenue

BNBCalc predicts this property will get $249 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$66,286

Avg annual revenue

71%

Avg occupancy rate

$249

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

$20k

$70k

$125k

$185k

$8,177

Profit

Revenue

$64,571

Operating Expenses

$20,394

Operating Income

$44,177

Net Effective Rent

$36,000

Profit (Cash Flow)

$8,177

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

93.72%

Payback Period Days

389