BNBCalc Short Term Rental Rental Arbitrage Analysis 1102 Hulon Ln

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,472

Profit (Cash Flow)

-$18,010

Cash on Cash Return

-209.4%

Annual Revenue

$34,472

AirDNA projects $143/night at 66% occupancy ($34,471). Airbtics projects $168/night at 66% occupancy ($40,498). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 66% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,697	$34,492	$45,241	$80,858
Occupancy	55%	69%	77%	90%
Nightly Rate	$117	$130	$151	$236

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three bed, Two Bath Townhome	$40,971	$131	79%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (25)
Peaceful cottage close to downtown and USC	$34,091	$118	75%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (321)
Cozy Tri-Level Home	$80,046	$220	94%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
Freshly New House	$41,189	$200	54%	3	3	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (74)
The Benjamin Button House - 3 queen beds	$31,100	$128	63%	3	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (10)
Chateau WeCo \| 5 Mins to LMC, 10 to Downtown	$28,959	$108	66%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Comfortable stay	$48,923	$236	56%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Peaceful quarters close to downtown	$37,233	$129	74%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (143)
West Columbia Home Away from Home!	$40,633	$148	70%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Sawyer’s Southern Roost	$36,982	$127	73%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (376)
White Picket Fence	$31,877	$88	90%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (118)
The Catalina Cottage	$36,797	$142	65%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (41)
Beautiful Living!	$21,228	$126	41%	3	3	1	$50	❌	❌	❌	Y / Y	⭐️ 3 (2)
3BR West Cola Home \| Close to Zoo \| Sleeps 8	$32,955	$106	75%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Warm, Welcoming WECO Home	$24,522	$100	67%	3	1	28	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Urban Townhouse Retreat	$37,168	$109	86%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (28)
Modern Lexington Retreat w/ Backyard & Pool!	$137,630	$527	70%	3	2	4	$155	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Southern Hospitality w/KINGBED 🌟ZOO USC FTJACKSON	$41,730	$134	77%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (210)
The Canal Riverfront Getaway	$33,037	$143	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (228)
Beautiful Modern Townhouse	$47,425	$182	69%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Magnolias Oasis	$33,998	$91	88%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (69)
Sweet T’s Cozy retreat 2 miles from Downtown Cola	$15,756	$110	36%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Updated Townhome Close to I20/26	$29,488	$115	69%	3	2	28	$150	✅	❌	✅	Y / Y	⭐️ 0 (1)
Heart of West Columbia only 5 min from downtown.	$15,139	$94	44%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Waterfront 3 Bedroom Home • 1 hour to Masters!	$37,058	$138	69%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (10)
The Cayce Cottage \| 3BR w/ Private Pool	$38,385	$138	76%	3	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
Fully renovated unit beside interstate & hospital!	$36,452	$120	83%	3	2	30	$250	✅	❌	✅	Y / Y	⭐️ 0 (0)
Small town charm	$29,957	$124	66%	3	1	6	$0	❌	❌	❌	Y / N	⭐️ 0 (4)
Good Vibes Ranch \| Walk to Zoo \| 3BR 1.5BA Pets+	$30,873	$128	61%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Private Home only 3.5 Miles to Downtown /Vista	$41,889	$118	97%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
WeCo Poolside Pad \| Near DT, I-26/I-20 & Hospitals	$47,580	$130	100%	3	2	29	$200	✅	❌	❌	Y / Y	⭐️ 5 (6)
Downtown West Cola Home \| 3BR 2BA Apt Near Zoo	$73,898	$500	39%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
A very nice getaway you will want to come back!	$18,388	$157	32%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sleek & Stylish 3BR \| Pet Friendly \| Sleeps 6	$131,796	$554	65%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
A Peaceful Paradise	$30,190	$150	55%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Whispering Oak - Cayce SC	$46,299	$230	55%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Turtle Lagoon-Peaceful 3BR/2BA Home	$46,632	$137	93%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
"The White House" 10/10 location!	$40,116	$137	80%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
3BR 2BA River Condo Gated Community	$20,027	$114	48%	3	2	75	$175	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-209.41% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,009	-$36,019	-$54,028	-$72,038	-$90,047	-$180,095	-$540,287
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$18,009	-$36,019	-$54,028	-$72,038	-$90,047	-$180,095	-$540,287

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-209.41%

Payback Period Days

Return on Investment

-209.41%

1102 Hulon Ln 1102 West Columbia, South Carolina, 29169

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,300

Zestimate

$34,472

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 66% occupancy.Projected nightly rate is $168/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$41,072

Avg annual revenue

66%

Avg occupancy rate

$168

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

$55k

$95k

$140k

-$18,010

Profit

Revenue

$34,472

Operating Expenses

$16,481

Operating Income

$17,990

Net Effective Rent

$36,000

Profit (Cash Flow)

-$18,010

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-209.41%

Payback Period Days