BNBCalc Short Term Rental Rental Arbitrage Analysis 101 Reedy View Drive, Greenville, SC, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$47,555

Profit (Cash Flow)

$8,373

Cash on Cash Return

170.9%

Annual Revenue

$47,555

AirDNA projects $186/night at 70% occupancy ($47,554).

BNB Calc projects a 70% occupancy rate, $186 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

170.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,372	$16,745	$25,117	$33,490	$41,863	$83,726	$251,179
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,372	$16,745	$25,117	$33,490	$41,863	$83,726	$251,179

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.87%

Payback Period Days

213

Return on Investment

170.87%

101 Reedy View Dr Greenville, South Carolina, 29601-1808

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,555

Annual Revenue

AirDNA projects $186/night at 70% occupancy ($47,554.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,373

Profit

Revenue

$47,555

Operating Expenses

$17,582

Operating Income

$29,973

Net Effective Rent

$21,600

Profit (Cash Flow)

$8,373

$4,900

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,900

Total

$4,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.87%

Payback Period Days

213

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

220,849 sqft

Year built:

Size:

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 0

Lot size: 220,849 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: S1

Land Use: Residential

Parcel Number: 0057.00-02-005.00

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $3,735,000

County Est. Land Value: $2,555,200

Assessed Land Value: $153,310

County Est. Structure Value: $59,694,800

Market Estimate: -