105 Davidson Rd Greenville, SC, 29609
4 bed • 2 bath • 12 guests
Est. $1,751/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$9,527
Annual Profit
9.4%
Cap Rate
10.1%
Cash on Cash
$54,977
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $284/night at 53% occupancy.Projected nightly rate is $257/night at 64% occupancy.
Top 83% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$62,273
Avg annual revenue
64%
Avg occupancy rate
$257
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$120k
$175k
Sign up to see the data on 40 all comparables
$9,528
Profit
Revenue
$54,977
Operating Expenses
$20,827
Operating Income
$34,150
Mortgage & Taxes
$24,622
Profit (Cash Flow)
$9,528
$94,450
Cash Investment
Down Payment
$73,000
Renos & Furnishing
$10,500
Closing Costs
$10,950
Total
$94,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.08%
Cap Rate
9.35%
STR Tax Calculator (USA)
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
$17,323
Deductible property tax
$3,613
Your total deduction
$35,481
Your adjusted annual income
$150,000 - $35,481 = $114,519
Taxes on $114,519 (30%)
$34,356
Your old tax bill
$45,000
Your new tax bill
$34,356
Estimated tax savings
$10,644
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:
30,492 sqft
Year built:
1967
Size:
3,592 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 33 Mauldin Cir | 3 | 2 | 1,328 | - | 11,674 | 1967 | $267,000 | 38 |
| 1 Diby Dr | 3 | 2 | 1,939 | - | 52,272 | 1968 | $499,900 | - |
| 985 N Parker Rd | 4 | 4 | 4,209 | - | 74,488 | 2003 | $587,500 | 137 |
| 111 Coleman Ct | 2 | 2 | 1,707 | - | 10,850 | 1952 | $243,000 | 45 |
| 106 Vista Dr | 3 | 2 | 1,820 | - | 16,771 | 1967 | $330,000 | 48 |
| 1302 N Parker Rd | 3 | 2 | 2,901 | - | 130,680 | 1967 | $375,000 | - |
| 131 Montis Dr | 3 | 2 | 3,016 | - | 22,165 | 1963 | $326,000 | - |
| 19 E Chaucer Rd | 3 | 2 | 2,177 | - | 19,440 | 1972 | $0 | - |
| 1208 N Parker Rd | 3 | 2 | 1,536 | - | 30,492 | 1961 | $300,000 | 31 |
| 101 Nora Dr | 3 | 3 | 2,922 | - | 103,237 | 1980 | $607,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 30,492 sqft
- Building area: 3,592 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R10
- Land Use: Residential
- Parcel Number: 0447.00-01-013.00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,070
- County Est. Land Value: $35,000
- Assessed Land Value: $1,400
- County Est. Structure Value: $166,640
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/29/17 | $205,000 | 98% | Elizabeth K Edge |
| 05/29/15 | $182,000 | 80% | Earl F Mccormick |
| Invalid Date | $1 | 0% | David T Ward |
| Invalid Date | $10,000 | 0% | Federal Natl Mtg Assn |
Ownership
- Name: Elizabeth K Edge
- Owner Occupied: Yes
- Owner Mailing Address: 105 Davidson Rd, Greenville, Sc 29609
- Years Owned: 83
- Home Equity: $153,100
- Mortgage Balance Remaining: $197,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No