111 Taylor St Greenville, South Carolina, 29601
4 bed • 3 bath • 12 guests
Est. $2,278/mo
Inquire about this property
Contact Agent
$444,100
Zestimate
Airbnb Investor Score
$10,018
Annual Profit
10.7%
Cap Rate
13.8%
Cash on Cash
$64,283
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $191/night at 54% occupancy ($37,671.26). Airbtics projects $297/night at 64% occupancy ($64,282).
Top 48% of comparables
Top 33% 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.
$65,043
Avg annual revenue
64%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$120k
$170k
Sign up to see the data on 40 all comparables
$10,019
Profit
Revenue
$64,283
Operating Expenses
$13,328
Operating Income
$50,954
Mortgage & Taxes
$40,936
Profit (Cash Flow)
$10,019
$72,500
Cash Investment
Down Payment
$47,500
Renos & Furnishing
$10,750
Closing Costs
$14,250
Total
$72,500
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.81%
Cap Rate
10.72%
STR Tax Calculator (USA)
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
$29,604
Deductible property tax
$4,703
Your total deduction
$92,295
Your adjusted annual income
$150,000 - $92,295 = $57,705
Taxes on $57,705 (30%)
$17,311
Your old tax bill
$45,000
Your new tax bill
$17,311
Estimated tax savings
$27,689
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