BNBCalc Short Term Rental Investment Analysis 11 Norwood St, Greenville, SC 29611

3 bed • 1 bath • 9 guests • $259,000

BNB

Calc

Annual Revenue

$35,268

Profit (Cash Flow)

-$468

Cap Rate

6.6%

Annual Revenue

$35,268

AirDNA projects $136/night at 71% occupancy ($35,267). Airbtics projects $187/night at 62% occupancy ($42,346). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,637	$39,446	$67,526	$94,825
Occupancy	50%	60%	76%	83%
Nightly Rate	$129	$172	$234	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tri-Luxe Towne	$67,659	$298	58%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Beautiful Luxury Home in Downtown Greenville	$42,127	$194	57%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (177)
Cozy Greenville Bungalow ~ 2 Mi to Downtown!	$28,160	$168	42%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Pinckney Place	$52,812	$264	53%	3	4	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Boho Mid Mod in GVL	$27,535	$115	58%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Great Location, Newly Built Home w/Firepit!	$35,288	$149	61%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
House in the beautiful downtown greenville sc	$21,316	$172	31%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
A Home Away From Home	$30,115	$105	77%	3	3	2	$79	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
GVL Luxury Townhome (1 mile from downtown)	$25,343	$131	45%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (33)
Bright and Cozy Lighthouse Cottage in Greenville	$16,056	$100	36%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Swamp Rabbit Gateway	$38,243	$131	76%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (84)
Modern Millhouse 5min from Main	$35,977	$134	69%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Greenville Escape w/ Deck + Fire Pit!	$82,873	$288	74%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Chic 3BR Home: Pet Friendly, Near Furman & Parks	$57,795	$178	82%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (106)
Mockingbird Bungalow - Sleeps 8 - Greenville, SC	$36,355	$233	41%	3	2	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (55)
Luxurious Cottage one mile to Downtown	$44,869	$164	73%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (62)
Unity Park, West End & Arts District 3BR Bungalow	$52,575	$179	77%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
The West Ant GVL	$35,586	$150	63%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Bridge City Bungalow DowntownGVL	$53,856	$172	79%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (91)
Stained Glass Cottage 1 mi from Downtown	$35,028	$118	78%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (142)
Downtown FREE Breakfast	$60,506	$172	94%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (453)
Blue Bungalow: Walk to Downtown + Bikes Available	$47,148	$164	76%	3	2	30	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
Downtown Greenville \| WiFi\| 3BR \| 2.5 bath	$20,306	$97	46%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy South Carolina Abode - Steps from Main Street	$61,949	$239	70%	3	4	30	$207	❌	❌	✅	Y / Y	⭐️ 5 (18)
3 Bedroom 2.5 bath \|Families \|Pets \| WiFi \| Space	$19,864	$94	45%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Perfect 3-Bd Home \| Best location to Downtown	$77,257	$251	83%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (219)
Comfy and affordable home in Greenville, SC	$20,895	$173	33%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Luxury Loft Sleeps 6 NOMA Sq. Main St.	$83,161	$364	60%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
The Comfort Zone	$35,726	$173	55%	3	2	3	$150	❌	❌	✅	N / Y	⭐️ 5 (17)
Red Door \| Center of Downtown GVL W/ 3 King Beds!	$75,028	$323	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Best Rated Dog Friendly Home Close to Downtown GVL	$45,422	$202	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Welcome to Luxury in Downtown Greenville	$50,381	$247	48%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (41)
Woodside Cottage - 2 Mi from DT GVL	$33,844	$167	51%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Modern Luxuries blocks from downtown	$89,414	$349	70%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Modern off Main St	$35,861	$201	46%	3	3	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
30-Day+: ☆The Greenville Garage Cottage☆Downtown	$33,046	$88	100%	3	1	25	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (311)
The House at Woodside Mill	$27,058	$125	57%	3	1	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (4)
Haynesworth Manor	$36,387	$108	89%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Pets are Welcome! 3 Units with Free Breakfast!	$87,751	$444	54%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
3Bd/1Ba Cottage near Downtown & Swamp Rabbit Trail	$23,563	$74	87%	3	1	60	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-0.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$468	-$936	-$1,404	-$1,872	-$2,340	-$4,681	-$14,045
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,200	$207,200	$207,200	$207,200	$207,200	$207,200	$207,200
Down Payment	$51,800	$51,800	$51,800	$51,800	$51,800	$51,800	$51,800
Property Appreciation	$7,770	$15,773	$24,016	$32,506	$41,251	$89,074	$369,660
Total Return	$266,301	$273,836	$281,611	$289,633	$297,910	$343,392	$614,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.69%

Cap Rate

6.56%

Return on Investment

14.51%

11 Norwood St Greenville, SC, 29611

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,242/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$468

Annual Profit

6.6%

Cap Rate

-0.7%

Cash on Cash

$35,268

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 71% occupancy.Projected nightly rate is $187/night at 62% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$44,603

Avg annual revenue

62%

Avg occupancy rate

$187

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

$40k

$65k

$90k

-$468

Profit

Revenue

$35,268

Operating Expenses

$18,265

Operating Income

$17,003

Mortgage & Taxes

$17,471

Profit (Cash Flow)

-$468

$67,820

Cash Investment

Down Payment

$51,800

Renos & Furnishing

$8,250

Closing Costs

$7,770

Total

$67,820

DSCR Ratio

Weak

0.97

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.69%

Cap Rate

6.56%

Return on Investment

14.51%

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

$12,292

Deductible property tax

$2,564

Your total deduction

$27,265

Your adjusted annual income

$150,000 - $27,265 = $122,735

Taxes on $122,735 (30%)

$36,820

Your old tax bill

$45,000

Your new tax bill

$36,820

Estimated tax savings

$8,180

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: -