BNBCalc Short Term Rental Rental Arbitrage Analysis 441 Meeting St, Charleston, SC 29403, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

eturla93@gmail.com

Annual Revenue

$70,123

Profit (Cash Flow)

$23,591

Cash on Cash Return

447.8%

Annual Revenue

$70,123

AirDNA projects $263/night at 73% occupancy ($70,123).

BNB Calc projects a 73% occupancy rate, $263 rate per night.

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

Return Metrics

447.82% 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)	$23,591	$47,182	$70,773	$94,364	$117,955	$235,911	$707,735
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	$23,591	$47,182	$70,773	$94,364	$117,955	$235,911	$707,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

447.82%

Payback Period Days

Return on Investment

447.82%

441 Meeting St Charleston, South Carolina, 29403

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$70,123

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,591

Profit

Revenue

$70,123

Operating Expenses

$20,516

Operating Income

$49,607

Net Effective Rent

$26,016

Profit (Cash Flow)

$23,591

$5,268

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$2,268

Total

$5,268

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

447.82%

Payback Period Days