BNBCalc Short Term Rental Investment Analysis 111 Taylor Street, Greenville, SC

4 bed • 3 bath • 12 guests • $439,400

BNB

Calc

Annual Revenue

$65,817

Profit (Cash Flow)

$13,940

Cap Rate

9.9%

Annual Revenue

$65,817

AirDNA projects $186/night at 54% occupancy ($36,685). Airbtics projects $256/night at 65% occupancy ($60,776). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,987	$54,719	$80,359	$130,914
Occupancy	56%	64%	75%	84%
Nightly Rate	$179	$224	$282	$412

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Best Location in Downtown Greenville-Modern w/yard	$41,157	$173	65%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (57)
Blush Bungalow - 1 Mile from Downtown Greenville!	$48,049	$212	60%	4	2.5	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (77)
4 Bdrm min to Dwtn 1/2 mile from Prisma Hospital	$53,692	$307	46%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (116)
Luxury 4BR in Historic District, Walk to Downtown	$77,970	$295	68%	4	2.5	1	$325	❌	❌	✅	Y / Y	⭐️ 5 (75)
Lavinia House	$72,418	$266	74%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (316)
Historic Retreat in Downtown’s Pettigru District	$75,818	$318	64%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (72)
Beautiful Downtown 4BD/2.5BA - Greenville, SC	$53,138	$207	64%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
Fully remodeled 4 bedroom 3 bath home DTGreenville	$61,433	$216	76%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (61)
Downtown Greenville Home	$78,798	$265	80%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (27)
4 Bedroom Home - 1.5 miles to Downtown GVL	$56,083	$248	61%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (73)
Luxury NOMA Sq. Loft Sleeps 8-10	$79,211	$519	41%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious \| 5 mins to Swamp Rabbit & Furman \| BBQ!	$58,486	$278	53%	4	2.5	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (31)
Gateway to Greenville & Paris Mt	$43,197	$191	56%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
4b Home w/ Private Porch Near Furman	$47,454	$226	55%	4	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (72)
Jungalow Retreat near Swamp Rabbit Trail!	$52,706	$247	55%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (89)
Greenville Retreat - a 5-Acre Large Log Cabin in G	$80,899	$453	47%	4	3	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (76)
Beautiful Home Close To Everything	$50,553	$156	84%	4	2.5	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (334)
Luxury 4BR Home with Screened Porch & Fenced Yard	$106,676	$408	67%	4	3	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (37)
Fenced In\|10 Min To DT\|Sleeps 14\|Walk In Shower	$71,473	$298	63%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (24)
Judson MillHouse: 4BR; 1 block from Judson Mill!	$51,166	$158	86%	4	3.5	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
13 Retreat to stylish home in Greenville 4 BD/3BTH	$52,878	$180	74%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (133)
Luxury Home for 8 w/Pool/Gym/Tub	$169,964	$644	71%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (13)
4BR Stay: Pet-Friendly, Sunroom, Fence & Fire Pit	$72,621	$202	97%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (67)
Perfect Home for Groups 4 Bedroom Pet Friendly	$24,798	$169	37%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (35)
Newly Updated 4-Bed Home Near Downtown Greenville	$41,759	$134	80%	4	2.5	1	$154	❌	❌	✅	Y / Y	⭐️ 5 (60)
Home In Greenville 4 bedrooms, 4 beds, 2 baths	$39,537	$146	71%	4	2	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
4 BR House 15 min to DT G-ville w/Patio & Fire Pit	$42,760	$163	65%	4	2	1	$158	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Pet + Family Friendly 4BR Pool House Near Furman	$64,779	$205	82%	4	2	4	$225	✅	❌	✅	Y / Y	⭐️ 5 (91)
Vintage 4BR Retreat with Game Room & Fire Pit	$102,537	$323	84%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (41)
Luxury Home for 8 w/Pool/Gym/Tub	$114,467	$521	58%	4	2.5	2	$229	✅	❌	✅	Y / Y	⭐️ 5 (28)
Relax in Lovely Spacious Home, great neighborhood	$62,862	$266	61%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (57)
White Brick House -15 minutes from Downtown, Quiet	$41,886	$173	61%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Sunny 4 bedroom home 1.8 miles from Falls Park	$40,930	$178	57%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Greenville SC - Spacious 4 br, 6 beds, sleeps 10!	$57,179	$242	63%	4	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 4 (23)
Greenville Escape, 15 to Downtown GVL, Game Room	$58,576	$162	96%	4	3	4	$155	✅	❌	✅	Y / Y	⭐️ 5 (66)
Judson mill	$36,278	$236	42%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Central, Quiet & Charming Home	$45,839	$202	62%	4	2	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Beautiful House Greenville SC	$58,255	$185	82%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (39)
4BR Bungalow by Swamp Rabbit: Pets and Playground	$61,859	$222	75%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (70)

Return Metrics

14.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,940	$27,880	$41,820	$55,760	$69,701	$139,402	$418,206
Revenue Appreciation	$658	$1,322	$1,994	$2,672	$3,357	$6,885	$22,894
Home Equity	$351,520	$351,520	$351,520	$351,520	$351,520	$351,520	$351,520
Down Payment	$87,880	$87,880	$87,880	$87,880	$87,880	$87,880	$87,880
Property Appreciation	$13,182	$26,759	$40,744	$55,148	$69,985	$151,116	$627,139
Total Return	$467,180	$495,362	$523,959	$552,981	$582,443	$736,804	$1,507,640

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.33%

Cap Rate

9.91%

Return on Investment

31.52%

111 Taylor St Greenville, South Carolina, 29601

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,108/mo

Inquire about this property

Contact Agent

$449,400

Zestimate

Airbnb Investor Score

$13,940

Annual Profit

9.9%

Cap Rate

14.3%

Cash on Cash

$65,817

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 54% occupancy.Projected nightly rate is $256/night at 65% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$62,039

Avg annual revenue

65%

Avg occupancy rate

$256

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

$70k

$120k

$170k

$13,940

Profit

Revenue

$65,817

Operating Expenses

$22,236

Operating Income

$43,581

Mortgage & Taxes

$29,641

Profit (Cash Flow)

$13,940

$101,812

Cash Investment

Down Payment

$87,880

Renos & Furnishing

$10,750

Closing Costs

$3,182

Total

$101,812

DSCR Ratio

Strong

1.47

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.33%

Cap Rate

9.91%

Return on Investment

31.52%

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

$20,854

Deductible property tax

$4,350

Your total deduction

$31,074

Your adjusted annual income

$150,000 - $31,074 = $118,926

Taxes on $118,926 (30%)

$35,678

Your old tax bill

$45,000

Your new tax bill

$35,678

Estimated tax savings

$9,322

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:

3,484 sqft

Year built:

2024

Size:

1,968 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 3,484 sqft

Building area: 1,968 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Electric

View: -

Parking: None, Driveway, Concrete

Amenities: Dishwasher, Disposal, Electric Oven, Free-Standing Electric Range, Range, Microwave, Electric Water Heater

Price per square foot: $225

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0122020100600

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $441,250

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $444,200

Schools

Elementary School: Hollis Academy with 4/10 star rating
Middle School: Sevier Middle School with 6/10 star rating
High School: Greenville Senior High Academy with 6/10 star rating