BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 105 Davidson Rd

4 bed • 2 bath • 12 guests • $382,700

BNB

Calc

Report by:

david@championprealty.com

Annual Revenue

$54,977

Profit (Cash Flow)

$4,957

Cap Rate

9.6%

Annual Revenue

$54,977

AirDNA projects $284/night at 53% occupancy ($54,976). Airbtics projects $257/night at 64% occupancy ($60,075). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $284 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,998$58,064$75,254$114,563
Occupancy57%67%73%83%
Nightly Rate$184$227$270$365

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious end-unit Townhome near D/T Greenville, SC

No image available

$32,386
$269
30%
431$75❌❌❌Y / Y⭐️ 5 (37)
Fully remodeled 4 bedroom 3 bath home DTGreenville

No image available

$47,454
$181
68%
432$150❌❌✅Y / Y⭐️ 4.8 (53)
Beautiful Downtown 4BD/2.5BA - Greenville, SC

No image available

$73,742
$244
73%
431$150❌❌✅Y / Y⭐️ 4.9 (129)
Greenville Retreat - a 5-Acre Large Log Cabin in G

No image available

$79,527
$427
48%
441$295❌❌✅Y / Y⭐️ 5 (69)
4b Home w/ Private Porch Near Furman

No image available

$51,363
$209
65%
432$140❌❌✅Y / Y⭐️ 5 (43)
Spacious | 5 mins to Swamp Rabbit & Furman | BBQ!

No image available

$53,322
$234
57%
431$240❌❌❌Y / Y⭐️ 5 (19)
Blush Bungalow - 1 Mile from Downtown Greenville!

No image available

$50,007
$213
62%
432$165❌❌❌Y / Y⭐️ 5 (58)
TRailblazer Bungalow w/ Pool on Swamp Rabbit Trail

No image available

$69,008
$250
72%
412$150✅❌❌Y / Y⭐️ 5 (63)
4BR Stay: Pet-Friendly, Sunroom, Fence & Fire Pit

No image available

$75,992
$215
95%
431$225❌❌✅Y / Y⭐️ 5 (45)
Luxury 4BR in Historic District, Walk to Downtown

No image available

$92,024
$343
71%
431$325❌❌✅Y / Y⭐️ 5 (48)
Beautiful Home Close To Everything

No image available

$48,383
$147
83%
432$135❌❌✅Y / Y⭐️ 4.8 (330)
Judson MillHouse: 4BR; 1 block from Judson Mill!

No image available

$51,149
$154
88%
445$150❌❌❌Y / Y⭐️ 5 (59)
Jungalow Retreat near Swamp Rabbit Trail!

No image available

$46,869
$222
54%
421$185❌❌❌Y / Y⭐️ 5 (77)
Fenced In|7 Min To DT|Sleeps 14|Walk In Shower

No image available

$74,087
$289
68%
432$300❌❌✅Y / Y⭐️ 5 (12)
Sleeps 10, 8 Minutes to DT, Quiet Family home

No image available

$51,332
$158
79%
432$110❌❌✅Y / Y⭐️ 4.5 (195)
Plumfield

No image available

$50,550
$146
93%
422$42❌❌❌Y / Y⭐️ 5 (165)
Luxury 4BR Home with Screened Porch & Fenced Yard

No image available

$112,705
$550
54%
433$325❌❌✅Y / Y⭐️ 5 (14)
Lavinia House

No image available

$63,507
$239
70%
422$125❌❌❌Y / Y⭐️ 5 (312)
White Brick House -15 minutes from Downtown, Quiet

No image available

$46,137
$174
67%
421$150❌❌❌Y / Y⭐️ 4.8 (54)
New Modern Lux Large Home 10MIN Downtown Sleeps 12

No image available

$56,518
$194
76%
422$180❌❌❌Y / Y⭐️ 4.7 (41)
Exclusive Retreat in Pettigru Historic District

No image available

$86,170
$333
68%
421$190❌❌✅Y / Y⭐️ 5 (62)
4 Bedroom Home - 1.5 miles to Downtown GVL

No image available

$61,143
$267
61%
422$100❌❌❌Y / Y⭐️ 5 (57)
Beautiful House Greenville SC

No image available

$54,935
$185
78%
433$225❌❌❌Y / Y⭐️ 4.9 (25)
4BR Bungalow by Swamp Rabbit: Pets and Playground

No image available

$59,572
$215
73%
422$175❌❌✅Y / Y⭐️ 4.9 (70)
Travelers Rest Retreat

No image available

$31,119
$141
58%
422$120❌❌❌Y / Y⭐️ 4.8 (153)
BICYCLE HAVEN

No image available

$37,429
$152
62%
423$130✅❌❌Y / Y⭐️ 4.8 (83)
Pet + Family Friendly 4BR Pool House Near Furman

No image available

$79,455
$252
82%
424$225✅❌✅Y / Y⭐️ 4.8 (73)
Luxury Home for 8 w/Pool/Gym/Tub

No image available

$173,025
$691
67%
432$200✅❌✅Y / Y⭐️ 5 (6)
MCM Design and Comfort in Suburban Garden setting

No image available

$57,769
$274
57%
432$150❌❌✅Y / Y⭐️ 5 (19)
Relax in Lovely Spacious Home, great neighborhood

No image available

$57,977
$263
58%
422$195❌❌❌Y / Y⭐️ 4.9 (47)
Downtown Greenville Home

No image available

$77,736
$249
83%
423$170❌❌❌Y / Y⭐️ 4.8 (16)
Lux Home w/Pool Gym Standing Tub and more!

No image available

$122,756
$599
54%
432$229✅❌✅Y / Y⭐️ 5 (19)
Gateway to Greenville & Paris Mt

No image available

$44,764
$195
57%
421$150❌❌❌Y / Y⭐️ 5 (39)
Vintage 4BR Retreat with Game Room & Fire Pit

No image available

$100,612
$359
75%
422$225❌❌✅Y / Y⭐️ 4.9 (25)
Budget home for large families in West GVL

No image available

$43,109
$232
45%
421$180❌❌✅Y / Y⭐️ 5 (35)
Sweet home

No image available

$32,776
$187
40%
4228$200❌❌❌N / Y⭐️ 5 (16)
4 BR House 15 min to DT G-ville w/Patio & Fire Pit

No image available

$45,491
$167
67%
421$158❌❌❌Y / Y⭐️ 4.7 (29)
Central, Quiet & Charming Home

No image available

$48,993
$194
69%
4228$150❌❌✅Y / Y⭐️ 4.8 (9)

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,956$9,913$14,870$19,827$24,784$49,569$148,709
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$306,159$306,159$306,159$306,159$306,159$306,159$306,159
Down Payment$76,540$76,540$76,540$76,540$76,540$76,540$76,540
Property Appreciation$11,481$23,306$35,486$48,032$60,954$131,616$546,213
Total Return$399,137$415,920$433,057$450,560$468,439$563,886$1,077,622

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.03%

Cap Rate

9.58%

Return on Investment

19.22%

property-location

105 Davidson Rd Greenville, South Carolina, 29609-1303

4 bed • 2 bath • 12 guests

Est. $1,836/mo

Agent

This property is for sale!

Contact

$54,977

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $284/night at 53% occupancy ($54,976.52). Airbtics projects $257/night at 64% occupancy ($60,075).

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$65k

$120k

$175k

Sign up to see the data on 40 all comparables

$4,957

Profit

Revenue

$54,977

Operating Expenses

$18,289

Operating Income

$36,687

Mortgage & Taxes

$31,730

Profit (Cash Flow)

$4,957

$98,521

Cash Investment

Down Payment

$76,540

Renos & Furnishing

$10,500

Closing Costs

$11,481

Total

$98,521

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.03%

Cap Rate

9.58%

Profit (Cummulative)

$4,957

$306,160

$10,500

$11,481

$0

Total Gain

$18,945

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

$24,613

Deductible property tax

$4,516

Your total deduction

$96,586

Your adjusted annual income

$150,000 - $96,586 = $53,414


Taxes on $53,414 (30%)

$16,024

Your old tax bill

$45,000

Your new tax bill

$16,024


Estimated tax savings

$28,976

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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
33 Mauldin Cir321,328-11,6741967$267,00038
1 Diby Dr321,939-52,2721968$499,900-
985 N Parker Rd444,209-74,4882003$587,500137
111 Coleman Ct221,707-10,8501952$243,00045
106 Vista Dr321,820-16,7711967$330,00048
1302 N Parker Rd322,901-130,6801967$375,000-
131 Montis Dr323,016-22,1651963$326,000-
19 E Chaucer Rd322,177-19,4401972$0-
1208 N Parker Rd321,536-30,4921961$300,00031
101 Nora Dr332,922-103,2371980$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: -