BNBCalc.com Rental Arbitrage Analysis Report of 44 Grove St a, Charleston, SC 29403, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

338.34% 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

338.34%

Payback Period Days

107

Return on Investment

338.34%

Annual Revenue

$113,547

AirDNA projects $464/night at 67% occupancy ($113,547).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,230

Annual Expenses

$26,761

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,506

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$946

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

Property Manager Fee

$0

property-location

44 Grove St Charleston, South Carolina, 29403-3706

3 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$113,547

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

338.34%

Payback Period Days

107