BNBCalc.com Rental Arbitrage Analysis Report of 6001 S Kings Hwy, Myrtle Beach, SC 29575, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

104.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

104.83%

Payback Period Days

348

Return on Investment

104.83%

Annual Revenue

$68,461

AirDNA projects $264/night at 71% occupancy ($68,461).

User selected values for this report: 71% occupancy rate, $264 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,692

Annual Expenses

$20,300

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,131

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$571

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

property-location

6001 S Kings Hwy Myrtle Beach, South Carolina, 29575-4920

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$68,461

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

104.83%

Payback Period Days

348