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

5 bed • 2 bath • 12 guests • $2,850

BNB

Calc

Return Metrics

1,698.32% 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

1,698.32%

Payback Period Days

21

Return on Investment

1,698.32%

Annual Revenue

$354,703

AirDNA projects $1646/night at 59% occupancy ($354,703).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,843

Annual Expenses

$58,111

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,516

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,956

Management & Platform Fees

$887

Platform Fee (i.e. Airbnb)

$887

Property Manager Fee

$0

512 2nd Ave New York, New York, 10016

5 bed • 2 bath • 12 guests • $2,850

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

$354,703

Profit (Cash Flow)

$262,392

Payback in 21 days

Cash on Cash Return

1698.3%

Annual Revenue

$354,703

AirDNA projects $1,646/night at 59% occupancy ($354,703)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,698.32% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,698.32%

Payback Period Days

21