BNBCalc Short Term Rental Investment Analysis 112 Rutledge Ave B, Charleston, SC 29401

5 bed • 2 bath • 15 guests • $7,500

BNB

Calc

Annual Revenue

$124,563

Profit (Cash Flow)

$94,184

Cap Rate

1262.5%

Annual Revenue

$124,563

AirDNA projects $609/night at 56% occupancy ($124,562). Airbtics projects $807/night at 72% occupancy ($212,221). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $609 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$143,455	$187,629	$273,981	$517,970
Occupancy	58%	71%	86%	99%
Nightly Rate	$661	$703	$849	$1,405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Poseidon: 3rd floor private sundeck	$152,925	$676	59%	5	4	2	$330	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
♛ THE MONROE ♛ Voted Best of Charleston!	$166,407	$505	87%	5	5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (93)
Barbados House \| The Preserve!	$256,819	$845	80%	5	6	2	$465	❌	❌	✅	Y / Y	⭐️ 5 (90)
Rosemary Suite C \| Where Serenity Meets Excitement	$246,016	$864	75%	5	5	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (14)
Vacation Villa 5 mins to King St ‘The Canary Palm’	$180,082	$685	70%	5	6	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (52)
East Bay Home Historic District Walk Everywhere!	$255,408	$736	92%	5	4	1	$375	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Guesthouse Charleston: WEST (62)	$318,796	$1,429	60%	5	4	3	$291	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Downtown Charleston Oasis with Heated Private Pool	$442,184	$1,403	85%	5	4	2	$355	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Saint Philip (Suite A): Elegance Redefined	$172,616	$664	69%	5	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Thomas Waring House Suite A \| 5BR Historic Gem	$261,351	$970	71%	5	6	2	$435	❌	❌	✅	Y / Y	⭐️ 5 (18)
Vacation Villa 5 mins to King 'Travelers Palm’	$200,787	$697	77%	5	6	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (69)
Blossoms on Cannon \| Where Tranquility Blooms	$127,759	$709	48%	5	4	2	$315	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Vacation Villa 5 mins to King ‘The Palmetto Palm’	$192,497	$772	67%	5	6	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (46)
Vacation Villa 5 mins to King ‘The Royal Palm’	$200,122	$711	75%	5	6	3	$285	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Zeus \| 2nd Floor Private Patio & walk to King!	$126,989	$659	50%	5	5	2	$330	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Vacation Villa 5 mins to King St- ‘The Queen Palm’	$357,961	$1,266	76%	5	6	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (68)
The Inns 5 Bed 3 Bath Luxury Home 2 Blocks to King	$158,219	$416	100%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
THE INNS Charming 5BR/3BA Heart of Downtown!	$148,466	$387	100%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
The Saint Philip (Suite B): Charleston's Cozy Gem	$164,604	$662	66%	5	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
The Palmetto \| Next to Cannon Green and Veggie Bin	$267,817	$809	86%	5	6	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (28)
5BR Charleston Feb & March weekends discounted	$123,790	$572	58%	5	3	3	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
The Waltz \| Great for Large Groups!	$305,310	$806	100%	5	4	2	$325	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Guesthouse Charleston: WEST (64)	$378,946	$1,424	72%	5	5	3	$291	❌	❌	❌	Y / Y	⭐️ 5 (54)
DOWNTOWN-1850s BUILDING, 12' CEILINGS, 5BR, 3BA	$78,103	$415	51%	5	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (201)
Historic Downtown Home, Outdoor Space Galore.	$268,869	$2,026	36%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (35)
♞ THE INNS ♞ Bright & Breezy Large Luxury Suite!	$132,330	$373	95%	5	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Award Winning Renovation w/ Charleston Porches!	$172,463	$585	78%	5	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (169)
Fandango \| Great for Groups and Close to King!	$161,916	$767	55%	5	5	2	$340	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cabana House at Casa Zoë - Newly Redesigned	$134,974	$932	39%	5	4	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (37)
Kingdom House by StayDuvet \| Perfect for Groups	$110,942	$649	43%	5	4	2	$280	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
The Madison Suite on Spring	$377,250	$1,435	71%	5	6	1	$299	❌	❌	❌	Y / Y	⭐️ 5 (49)
Fantastic Private Quarters in Heart of Downtown	$331,031	$964	93%	5	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chic Historic Victorian Duplex 2 Blocks To King	$252,564	$671	99%	5	4	2	$470	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Renovated 5 BR/ 3.5 BA Heart of downtown Spacious!	$126,976	$672	49%	5	4	60	$300	❌	❌	❌	Y / Y	⭐️ 5 (54)
Stunning Spring St House 5BR/3.5BA	$222,201	$779	77%	5	4	1	$245	❌	❌	❌	Y / Y	⭐️ 5 (66)
Charleston Charm - 2 Blocks to King St - 5BR/6BA	$243,497	$672	98%	5	6	1	$279	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spring St - Downtown w/ Loft - Walk Everywhere!	$171,024	$472	99%	5	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Athena \| Rooftop Patio \| Short Walk to King!	$172,608	$676	67%	5	4	2	$320	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
The Penny Palace - in the heart of Charleston	$171,448	$844	55%	5	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (10)
Coral Beach Club by StayDuvet \| 1 Block to King!	$171,517	$688	60%	5	5	2	$310	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

662.09% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$94,183	$188,367	$282,551	$376,734	$470,918	$941,837	$2,825,511
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$73	$151	$234	$323	$416	$978	$6,000
Down Payment	$1,500	$1,500	$1,500	$1,500	$1,500	$1,500	$1,500
Property Appreciation	$225	$456	$695	$941	$1,194	$2,579	$10,704
Total Return	$95,982	$190,476	$284,981	$379,499	$474,029	$946,895	$2,843,716

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

662.09%

Cap Rate

1,262.52%

Return on Investment

664.19%

112 Rutledge Ave B Charleston, SC, 29401

5 bed • 2 bath • 15 guests

Purchase Price

Est. $36/mo

This property is for sale!

Contact Agent

13045

Airbnb Investor Score

$94,183

Annual Profit

1262.5%

Cap Rate

662.1%

Cash on Cash

$124,563

Annual Revenue

BNBCalc predicts this property will get $807 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$212,639

Avg annual revenue

72%

Avg occupancy rate

$807

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

$75k

$195k

$315k

$445k

$94,184

Profit

Revenue

$124,563

Operating Expenses

$29,873

Operating Income

$94,690

Mortgage & Taxes

$506

Profit (Cash Flow)

$94,184

$14,225

Cash Investment

Down Payment

$1,500

Renos & Furnishing

$12,500

Closing Costs

$225

Total

$14,225

DSCR Ratio

Strong

187.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

662.09%

Cap Rate

1,262.52%

Return on Investment

664.19%

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

$356

Deductible property tax

$74

Your total deduction

-$91,716

Your adjusted annual income

$150,000 - -$91,716 = $241,716

Taxes on $241,716 (30%)

$72,515

Your old tax bill

$45,000

Your new tax bill

$72,515

Estimated tax savings

-$27,515

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -