BNBCalc Short Term Rental Investment Analysis 1010 Sox St, West Columbia, SC 29169

3 bed • 1 bath • 9 guests • $154,900

BNB

Calc

Annual Revenue

$39,936

Profit (Cash Flow)

$10,615

Cap Rate

13.6%

Annual Revenue

$39,936

AirDNA projects $168/night at 57% occupancy ($34,975). Airbtics projects $154/night at 71% occupancy ($39,935). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,568	$35,150	$51,684	$63,286
Occupancy	61%	69%	78%	86%
Nightly Rate	$105	$147	$189	$208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful cottage close to downtown and USC	$21,880	$98	61%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (288)
A Charming Bungalow Quite Convenient	$95,892	$262	100%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (35)
3/1.5 house in Cayce Close to USC, Ft Jackson, CAE	$32,618	$87	80%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Viva Verde by Heartwood \| 10 Mins to Downtown	$53,435	$203	67%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Deja Blue by Heartwood \| 10 Mins to Downtown	$46,434	$191	61%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Quick Drive to Ft Jackson - The Indie Rancher	$32,266	$152	58%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
Chateau WeCo \| 5 Mins to LMC, 10 to Downtown	$30,003	$126	59%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Good Vibes Ranch \| Walk to Zoo \| 3BR 1.5BA Pets+	$37,683	$143	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
HOME RUN: King, Pet, ADA, USC, Ft Jack	$59,664	$185	85%	3	2	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (32)
Cozy Elegant Home - USC, Fort J - Pets!	$26,352	$96	75%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

24.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,615	$21,230	$31,845	$42,460	$53,075	$106,150	$318,451
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,521	$3,137	$4,852	$6,673	$8,607	$20,216	$123,920
Down Payment	$30,980	$30,980	$30,980	$30,980	$30,980	$30,980	$30,980
Property Appreciation	$4,647	$9,433	$14,363	$19,441	$24,671	$53,272	$221,082
Total Return	$47,763	$64,780	$82,041	$99,555	$117,333	$210,619	$694,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.19%

Cap Rate

13.59%

Return on Investment

38.25%

1010 Sox St West Columbia, SC, 29169

3 bed • 1 bath • 9 guests

Purchase Price

Est. $743/mo

This property is for sale!

Contact Agent

144

Airbnb Investor Score

$10,615

Annual Profit

13.6%

Cap Rate

24.2%

Cash on Cash

$39,936

Annual Revenue

BNBCalc predicts this property will get $154 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$43,622

Avg annual revenue

71%

Avg occupancy rate

$154

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$70k

$95k

$10,615

Profit

Revenue

$39,936

Operating Expenses

$18,872

Operating Income

$21,064

Mortgage & Taxes

$10,449

Profit (Cash Flow)

$10,615

$43,877

Cash Investment

Down Payment

$30,980

Renos & Furnishing

$8,250

Closing Costs

$4,647

Total

$43,877

DSCR Ratio

Strong

2.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.19%

Cap Rate

13.59%

Return on Investment

38.25%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,352

Deductible property tax

$1,534

Your total deduction

$5,869

Your adjusted annual income

$150,000 - $5,869 = $144,131

Taxes on $144,131 (30%)

$43,239

Your old tax bill

$45,000

Your new tax bill

$43,239

Estimated tax savings

$1,761

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -