BNBCalc.com Rental Arbitrage Analysis Report of 5640 Whitebark Drive, Myrtle Beach, SC 29577, USA

5 bed • 3.5 bath • 10 guests • $3,000

BNB

Calc

Return Metrics

161.72% 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

161.72%

Payback Period Days

225

Return on Investment

161.72%

Annual Revenue

$84,868

AirDNA projects $314/night at 74% occupancy ($84,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,919

Annual Expenses

$23,033

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,267

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$707

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

Property Manager Fee

$0

5640 Whitebark Dr Myrtle Beach, South Carolina, 29577

5 bed • 3.5 bath • 10 guests • $3,000

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

$84,868

Profit (Cash Flow)

$25,835

Payback in 225 days

Cash on Cash Return

161.7%

Annual Revenue

$84,868

AirDNA projects $314/night at 74% occupancy ($84,868)

Occupancy Rate

Avg Daily Rate

Return Metrics

161.72% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

161.72%

Payback Period Days

225