BNBCalc.com Rental Arbitrage Analysis Report of 3745 Lake Drive, North Myrtle Beach, SC, USA

4 bed • 2 bath • 12 guests • $2,350

BNB

Calc

Return Metrics

293.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

293.78%

Payback Period Days

124

Return on Investment

293.78%

Annual Revenue

$89,938

AirDNA projects $324/night at 76% occupancy ($89,937).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,974

Annual Expenses

$23,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$749

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

Property Manager Fee

$0

3745 Lake Shore Dr Orlando, Florida, 32803-1124

4 bed • 2 bath • 12 guests • $2,350

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$89,938

Profit (Cash Flow)

$38,046

Payback in 124 days

Cash on Cash Return

293.8%

Annual Revenue

$89,938

AirDNA projects $324/night at 76% occupancy ($89,938)

Occupancy Rate

Avg Daily Rate

Return Metrics

293.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

293.78%

Payback Period Days

124