BNBCalc.com Rental Arbitrage Analysis Report of 7 Oceanview Ct #203, Tybee Island, GA 31328, USA

0 bed • 0 bath • 9 guests • $7,500

BNB

Calc

Return Metrics

-45.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-45.96%

Payback Period Days

0

Return on Investment

-45.96%

Annual Revenue

$113,226

AirDNA projects $280/night at 62% occupancy ($63,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,227

Annual Expenses

$26,719

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,504

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$944

Management & Platform Fees

$283

Platform Fee (i.e. Airbnb)

$283

Property Manager Fee

$0

7 Oceanview Ct Tybee Island, Georgia, 31328-9418

0 bed • 0 bath • 9 guests • $7,500

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

$113,226

Profit (Cash Flow)

-$3,494

No payback period

Cash on Cash Return

-46.0%

Annual Revenue

$113,226

AirDNA projects $280/night at 62% occupancy ($63,406)

Occupancy Rate

Avg Daily Rate

Return Metrics

-45.96% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-45.96%

Payback Period Days

0