BNBCalc Short Term Rental Investment Analysis 1103 Calhoun St

5 bed • 3 bath • 15 guests • $549,800

BNB

Calc

Annual Revenue

$43,829

Profit (Cash Flow)

-$12,636

Cap Rate

4.4%

Annual Revenue

$43,829

AirDNA projects $222/night at 36% occupancy ($29,190). Airbtics projects $397/night at 60% occupancy ($87,001). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,867	$73,073	$143,820	$217,246
Occupancy	47%	57%	72%	88%
Nightly Rate	$191	$342	$535	$663

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Inspiration House	$29,411	$187	41%	4	4	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (135)
Lakeside at Bedford \| 5BR Lake Murray Prosperity	$128,188	$447	76%	5	5	1	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Quiet country living, mobile home down dirt lane	$24,200	$114	58%	4	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (137)
Large Home Available for Masters Golf Tournament	$94,085	$574	42%	6	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Lake front home, private dock, water toys, kayaks	$76,855	$343	60%	4	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (55)
Waterfront Chapin Home w/ Private Dock!	$87,683	$492	47%	4	2	2	$232	❌	❌	❌	Y / Y	⭐️ 4 (15)
On Lake Time	$51,519	$176	78%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Heron's Hideaway on Lake Murray	$63,462	$290	57%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Newly constructed 4 bedroom/ bath lake front home	$57,312	$391	38%	4	4	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (34)
Lake Murray A-Frame House \| 4BR \| Rent Jet Skis!	$53,528	$176	78%	4	2	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Sugar Hollow - A Sweet 4-Bedroom Cabin with Pool	$90,577	$483	50%	4	4	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (19)
Lakefront Paradise with Private Deck & Kayaks!	$144,912	$614	63%	4	5	3	$227	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Lake Home with Dock and Kayaks	$112,826	$524	58%	4	4	5	$300	❌	✅	❌	Y / Y	⭐️ 5 (6)
Family Ties Lakeside Retreat	$181,656	$797	62%	5	5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Elegant family lake retreat	$109,182	$922	32%	4	6	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Gathering at Lake Murray	$132,011	$495	72%	5	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (15)
Clark Street Manor in the heart of Chapin	$39,266	$286	37%	5	4	3	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Lake Paradise private dock/ramp	$30,194	$171	45%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Lake Murray Escape with private boat launch & dock	$46,532	$341	35%	4	3	3	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (46)
Murray Shores Getaway w/ Kayaks \| Boat for Rent	$69,148	$313	57%	6	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Off The Mainland with Optional Pontoon Rental	$80,893	$346	57%	4	3	4	$335	❌	❌	✅	Y / Y	⭐️ 5 (44)
5 Bedroom Chalet right on Lake Murray	$104,057	$596	47%	5	3	3	$375	❌	❌	❌	Y / Y	⭐️ 5 (32)
NO PET FEE! Private Dock/Boat ramp-GREAT View!	$40,053	$188	55%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Lake Murray~ Sunsets & Solitude	$76,728	$312	67%	4	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (48)
Casa Azul - Lake Murray - Close in - Spa like bath	$60,084	$293	55%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Lake Murray Getaway	$53,465	$141	100%	4	2	4	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lake Murray waterfront \| 4BR \| Dock \| Firepit	$65,786	$193	88%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Home w/ Pool, Sups, and more near Dreher Island	$46,669	$184	66%	4	3	3	$205	❌	❌	✅	Y / Y	⭐️ 5 (15)
Lake Murray Haven w/ Serene Lake Views!	$48,123	$156	77%	4	3	2	$225	✅	✅	✅	Y / Y	⭐️ 4.6 (19)
Paradise Pointe on Lake Murray	$218,255	$861	68%	4	4	7	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)
Panoramic Views of Lake Murray	$145,170	$649	60%	4	4	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (18)
Lakefront Leesville Retreat w/ Private Dock!	$211,217	$575	100%	4	5	3	$310	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sunset Serenade	$54,132	$442	33%	4	3	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Family Compound Getaway on Lake Murray \| Leesville	$149,409	$798	50%	5	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Mid-Term 4-Bdr Lake Murray Retreat with Dock	$80,030	$401	54%	4	3	180	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
New! Blue Heron Point Lakefront FamilyVacationHome	$115,254	$335	94%	4	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Something's Gotta Give Lake House	$48,893	$183	73%	6	4	4	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
TWO Private Lake Houses (10 min apart by car)	$98,224	$571	47%	6	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Lady of the Lake	$86,376	$236	100%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-9.07% 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)	-$12,636	-$25,272	-$37,908	-$50,545	-$63,181	-$126,363	-$379,089
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,840	$439,840	$439,840	$439,840	$439,840	$439,840	$439,840
Down Payment	$109,960	$109,960	$109,960	$109,960	$109,960	$109,960	$109,960
Property Appreciation	$16,494	$33,482	$50,981	$69,004	$87,568	$189,085	$784,708
Total Return	$553,657	$558,010	$562,872	$568,259	$574,187	$612,522	$955,419

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.07%

Cap Rate

4.44%

Return on Investment

6.65%

1103 Calhoun St Newberry, South Carolina, 29108-3460

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,637/mo

Inquire about this property

Contact Agent

$549,800

Zestimate

$43,829

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $222/night at 36% occupancy ($29,190.3). Airbtics projects $397/night at 60% occupancy ($87,001).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$85,885

Avg annual revenue

60%

Avg occupancy rate

$397

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

$25k

$85k

$150k

$220k

-$12,636

Profit

Revenue

$43,829

Operating Expenses

$19,378

Operating Income

$24,451

Mortgage & Taxes

$37,088

Profit (Cash Flow)

-$12,636

$139,204

Cash Investment

Down Payment

$109,960

Renos & Furnishing

$12,750

Closing Costs

$16,494

Total

$139,204

DSCR Ratio

Weak

0.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.07%

Cap Rate

4.44%

Return on Investment

6.65%

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

$26,094

Deductible property tax

$5,443

Your total deduction

$133,276

Your adjusted annual income

$150,000 - $133,276 = $16,724

Taxes on $16,724 (30%)

$5,017

Your old tax bill

$45,000

Your new tax bill

$5,017

Estimated tax savings

$39,983

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:

87,120 sqft

Year built:

Size:

6,643 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: property-details-mls-status-pending

Property Use: Single Family Residence

Stories: 2

Lot size: 87,120 sqft

Building area: 6,643 sqft

Garage: No

Heating:

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 343-5-13-5

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $17,648

County Est. Land Value: $35,000

Assessed Land Value: $1,500

County Est. Structure Value: $377,000

Market Estimate: -