BNBCalc.com Rental Arbitrage Analysis Report of 6026 South Kings Highway, Myrtle Beach, SC, USA

5 bed • 3.5 bath • 10 guests • $2,500

BNB

Calc

Return Metrics

184.24% 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

184.24%

Payback Period Days

198

Return on Investment

184.24%

Annual Revenue

$81,048

AirDNA projects $317/night at 70% occupancy ($81,047).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,878

Annual Expenses

$22,536

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,235

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$675

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

Property Manager Fee

$0

6026 S Kingshighway Blvd St. Louis, Missouri, 63109-3558

5 bed • 3.5 bath • 10 guests • $2,500

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

$81,048

Profit (Cash Flow)

$28,511

Payback in 198 days

Cash on Cash Return

184.2%

Annual Revenue

$81,048

AirDNA projects $317/night at 70% occupancy ($81,048)

Occupancy Rate

Avg Daily Rate

Return Metrics

184.24% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

184.24%

Payback Period Days

198