BNBCalc.com Rental Arbitrage Analysis Report of 103 Cooper St

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

789.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

789.32%

Payback Period Days

Return on Investment

789.32%

Annual Revenue

$126,301

AirDNA projects $494/night at 70% occupancy ($126,301). Airbtics projects $257/night at 73% occupancy ($68,523). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$42,831	$65,792	$107,866	$151,991
Occupancy	64%	76%	88%	96%
Nightly Rate	$176	$229	$326	$423

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Charleston Stand Alone Home - Near King Street!	$72,240	$250	76%	3	4	10	3	$225	❌	❌	❌	N / Y	⭐️ 4.9 (182)	Profile
B St Philip St - Downtown - 3 Bedrooms w/ Parking	$39,729	$107	89%	3	3	10	2	$195	❌	❌	✅	N / Y	⭐️ 5 (82)	Profile
C 2500SF Downtown 1849 home w/ pool and roof deck!	$150,011	$611	67%	3	3	6	3	$180	✅	✅	❌	N / Y	⭐️ 5 (233)	Profile
D The Islander House at King Street!	$124,155	$380	88%	3	4	12	1	$195	❌	❌	❌	N / Y	⭐️ 5 (73)	Profile
E King Charles B: Luxury Embraces Southern Living	$38,002	$177	55%	3	3	8	2	$180	❌	❌	❌	N / Y	⭐️ 4.7 (41)	Profile

Operating Expenses

Monthly Expenses

$2,368

Annual Expenses

$28,419

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,613

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,053

Management & Platform Fees

$316

Platform Fee (i.e. Airbnb)

$316

Property Manager Fee

103 Cooper St Charleston, South Carolina, 29403

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,495

Zestimate

$126,301

Annual Revenue

BNBCalc predicts this property will get $257 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

789.32%

Payback Period Days