BNBCalc Short Term Rental Investment Analysis 1208 N Pinot Rd, Duncan, SC 29334

3 bed • 2 bath • 9 guests • $375,900

BNB

Calc

Annual Revenue

$36,418

Profit (Cash Flow)

-$7,353

Cap Rate

4.8%

Annual Revenue

$36,418

AirDNA projects $105/night at 68% occupancy ($26,078). Airbtics projects $169/night at 59% occupancy ($36,418). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,353	$32,560	$56,899	$82,468
Occupancy	49%	56%	73%	82%
Nightly Rate	$119	$151	$203	$263

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful townhome with private backyard	$26,979	$142	50%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (37)
Original Family Farmhouse.	$24,420	$247	26%	3	3	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (44)
Clean & Affordable 3BR House in Dwntwn Spartanburg	$40,726	$147	71%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (399)
Gorgeous Lake House With Stunning Sunset Views!	$60,878	$297	54%	3	4	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Resa's Family Retreat	$60,650	$326	49%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Ultra CLEAN and COZY Home away from Home!!!	$50,005	$249	53%	3	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (76)
Cozy Convenience in Spartanburg	$25,789	$135	49%	3	1	2	$120	❌	❌	❌	N / N	⭐️ 5 (10)
Acogedora casa en spartanburg sc	$27,605	$98	65%	3	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Beautiful 3 bedroom bungalow in the heart of down	$34,123	$108	84%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (97)
Tu Casa. Pet friendly townhouse. Fenced in yard.	$44,685	$161	74%	3	3	5	$125	❌	❌	✅	Y / N	⭐️ 4.8 (8)
Peace away from home	$49,516	$156	83%	3	3	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Home sweet home	$32,883	$111	74%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Eclectic Downtown Cottage with Firepit & Workspace	$30,238	$152	51%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (44)
Transy House! Spacious 3 bed with seasonal pool	$61,933	$205	80%	3	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (21)
Charming Lake House Near Greenville & Spartanburg	$61,473	$275	58%	3	3	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Little Chicago Place	$44,452	$210	55%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sleek 3BR Pet-Friendly Oasis, Close to City	$46,595	$172	69%	3	3	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (46)
Unbeatable Location- Family Friendly w/ Swingset	$37,362	$177	52%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (254)
Tiny home, HUGE view! Mountains, pasture, sunset!	$18,261	$130	37%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Historic 3BR with Porch & Fire Pit near Downtown	$33,970	$110	73%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Great Location in Convenient Botany Woods	$36,264	$151	60%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Main Street Guest Cottage	$17,627	$86	56%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (284)
Greenville Getaway	$44,194	$175	69%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sunset Serenity House W/ Fire Pit Views & Patio	$29,627	$188	41%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Beautiful cozy duplex 2	$23,961	$116	47%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Cozy House 3BR/2BA Greenville/Spartanburg/Greer	$30,985	$106	68%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
New Luxury 3 bedroom home Spartanburg	$24,168	$150	41%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Enjoy our Lake Bowen Camp	$58,969	$287	55%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
3 bdrm apt w/ a pond, views, ducks	$17,184	$100	44%	3	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (142)
Chic 3/2 Near Downtown Gvl, Greer & Travelers Rest	$46,031	$172	67%	3	3	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (49)
Large home with vintage appeal	$33,106	$116	75%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (53)
Fountain Inn on Main St	$36,484	$119	82%	3	3	4	$125	❌	❌	✅	Y / Y	⭐️ 5 (24)
3BR/1.5BA Quiet & Cozy in Duncan	$41,522	$120	92%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (66)
Modern Mill House - Luxury Stay - 10 MINS TO GSP	$53,744	$262	54%	3	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (20)
New Inman luxury home lake view sleeps 6	$27,253	$175	41%	3	3	3	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Greenwood Haven	$49,769	$228	57%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
2-floor beautiful duplex 4	$38,241	$120	83%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Loyal’s Nest	$29,112	$203	35%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4 (11)
Home in Spartanburg 3Br/2B	$28,467	$136	48%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Downtown NEW Pet & Kid Friendly 3bd/2br Sleeps 6	$42,478	$144	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (80)

Return Metrics

-7.74% 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)	-$7,352	-$14,705	-$22,058	-$29,411	-$36,764	-$73,529	-$220,588
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,692	$7,613	$11,775	$16,195	$20,886	$49,060	$300,720
Down Payment	$75,180	$75,180	$75,180	$75,180	$75,180	$75,180	$75,180
Property Appreciation	$11,277	$22,892	$34,856	$47,178	$59,871	$129,278	$536,507
Total Return	$82,796	$90,979	$99,753	$109,142	$119,173	$179,988	$691,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.74%

Cap Rate

4.78%

Return on Investment

8.02%

1208 N Pinot Rd Duncan, SC, 29334

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,803/mo

This property is for sale!

Contact Agent

-21

Airbnb Investor Score

-$7,352

Annual Profit

4.8%

Cap Rate

-7.7%

Cash on Cash

$36,418

Annual Revenue

BNBCalc predicts this property will get $169 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$38,043

Avg annual revenue

59%

Avg occupancy rate

$169

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

$30k

$45k

$65k

-$7,353

Profit

Revenue

$36,418

Operating Expenses

$18,414

Operating Income

$18,004

Mortgage & Taxes

$25,357

Profit (Cash Flow)

-$7,353

$94,957

Cash Investment

Down Payment

$75,180

Renos & Furnishing

$8,500

Closing Costs

$11,277

Total

$94,957

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.74%

Cap Rate

4.78%

Return on Investment

8.02%

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

$17,841

Deductible property tax

$3,721

Your total deduction

$45,766

Your adjusted annual income

$150,000 - $45,766 = $104,234

Taxes on $104,234 (30%)

$31,270

Your old tax bill

$45,000

Your new tax bill

$31,270

Estimated tax savings

$13,730

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -