BNBCalc.com Rental Arbitrage Analysis Report of 512 2nd Ave N, Surfside Beach, SC 29575, USA

5 bed • 2 bath • 14 guests • $2,859

BNB

Calc

Return Metrics

323.84% 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

323.84%

Payback Period Days

112

Return on Investment

323.84%

Annual Revenue

$110,771

AirDNA projects $446/night at 68% occupancy ($110,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,200

Annual Expenses

$26,400

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,483

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$923

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

Property Manager Fee

$0

512 2nd Ave N Surfside Beach, South Carolina, 29575-3843

5 bed • 2 bath • 14 guests • $2,859

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

$110,771

Profit (Cash Flow)

$50,063

Payback in 112 days

Cash on Cash Return

323.8%

Annual Revenue

$110,771

AirDNA projects $446/night at 68% occupancy ($110,771)

Occupancy Rate

Avg Daily Rate

Return Metrics

323.84% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

323.84%

Payback Period Days

112