$575,000
Avg. Purchase Price
$225
Avg. Nightly Rate
64%
Avg. Occupancy
urban
Market Type
Charleston combines historic Southern charm with beaches and acclaimed dining. The city consistently ranks as a top US destination for couples and food lovers.
Property Details
$
Financing
%
%
years
Expected Income
$
%
nights
%
Need better revenue assumptions?
Operating Expenses
$
$
$
$
$
%
%
Monthly Cash Flow
$92
Annual Cash Flow
$1,108
Cash-on-Cash Return
0.7%
Cap Rate
6.2%
Break-Even Occupancy
63%
Viable deal
Main cushion: break-even is 1 pts below modeled occupancy.
Comparing multiple properties?
Compare 5 deals side by side. One-time purchase, $29.
Charleston STR Market Highlights
- 1Voted best city in the US multiple years running
- 2James Beard award-winning restaurant scene
- 3Historic downtown and plantations draw history tourists
- 4Folly Beach and Isle of Palms expand market options
Seasonality in Charleston
Peak March-June and September-November. Summer is warm but beach demand helps. Winter is slower.
Analyze for VRBO Instead
Model this property with VRBO's 5% commission plus processing assumption.
Charleston STR Regulations
Charleston has overlay zones restricting STRs in parts of the peninsula. County islands have different rules.
View Full RegulationsNearby Markets
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Exploring other markets?
View All MarketsMarket averages are estimates for educational purposes only. See full disclaimer