BNBCalc.com Rental Arbitrage Analysis Report of 927 Dock Pl, Murrells Inlet, SC 29576, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

137.36% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

137.36%

Payback Period Days

265

Return on Investment

137.36%

Annual Revenue

$60,850

AirDNA projects $238/night at 65% occupancy ($56,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,600

Annual Expenses

$19,202

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,033

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$55

Pest Control

$0

Permits

$200

Other

$0

Cleaning Cost

$618

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

$0

property-location

927 Dock Pl Murrells Inlet, South Carolina, 29576-8720

3 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$60,850

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

137.36%

Payback Period Days

265