BNBCalc Short Term Rental Investment Analysis 102 Highland Dr, Greenwood, SC 29649

3 bed • 2 bath • 9 guests • $225,000

BNB

Calc

Annual Revenue

$52,003

Profit (Cash Flow)

$16,385

Cap Rate

14.0%

Annual Revenue

$52,003

AirDNA projects $163/night at 50% occupancy ($29,767). Airbtics projects $226/night at 63% occupancy ($52,003). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,664	$50,778	$70,480	$114,187
Occupancy	58%	63%	75%	79%
Nightly Rate	$161	$210	$245	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Uptown Haven - Monthly Stays Available	$32,072	$132	63%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Lakefront Home with Hot Tub! Kayaks,SUP's,Fireplace! King beds, PingPong, CornHole!	$67,986	$277	63%	3	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (70)
The Cove on Hidden Lake at Lake Greenwood	$49,555	$214	58%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Stratford Home with Lake View and access	$28,129	$210	34%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxurious Lake Front Home with Kayaks, SUPs, Dock	$50,255	$210	61%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lakefront Home and Cabin on Lake Greenwood	$96,163	$302	87%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cheerful 3-bedroom home with free parking	$28,856	$130	58%	3	3	1	$70	❌	❌	❌	Y / N	⭐️ 4.8 (15)
Lakefront Paradise w/ Fire Pit - Dogs Welcome!	$123,251	$435	73%	3	3	3	$217	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Serenity Cottage: Large Peaceful Yard.	$51,830	$188	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (83)
Lakeside Retreat Entire House, pool, kayaks	$110,125	$438	67%	3	4	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (15)
Lakefront House w/ Boat Ramp, Dock & Sunset Views!	$40,877	$210	48%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Uptown Unwind @ Self Regional	$40,385	$130	78%	3	2	2	$109	❌	❌	✅	Y / Y	⭐️ 5 (42)
Hidden Lake Paradise spacious lakefront Cottage	$54,078	$180	79%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (28)
Peaceful Pet Friendly Cottage with a dock!	$61,548	$204	79%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (56)

Return Metrics

27.19% 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)	$16,385	$32,770	$49,155	$65,540	$81,926	$163,852	$491,556
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$248,135	$271,472	$295,019	$318,780	$342,762	$466,233	$1,037,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.19%

Cap Rate

14.02%

Return on Investment

42.06%

102 Highland Dr Greenwood, SC, 29649

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,079/mo

This property is for sale!

Contact Agent

156

Airbnb Investor Score

$16,385

Annual Profit

14.0%

Cap Rate

27.2%

Cash on Cash

$52,003

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 50% occupancy.Projected nightly rate is $226/night at 63% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$56,779

Avg annual revenue

63%

Avg occupancy rate

$226

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

$15k

$50k

$85k

$125k

$16,385

Profit

Revenue

$52,003

Operating Expenses

$20,440

Operating Income

$31,563

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$16,385

$60,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,500

Closing Costs

$6,750

Total

$60,250

DSCR Ratio

Strong

2.08

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.19%

Cap Rate

14.02%

Return on Investment

42.06%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$7,078

Your adjusted annual income

$150,000 - $7,078 = $142,922

Taxes on $142,922 (30%)

$42,877

Your old tax bill

$45,000

Your new tax bill

$42,877

Estimated tax savings

$2,123

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -