BNBCalc Short Term Rental Investment Analysis 122 Canebrake Dr, Greer, SC 29650

4 bed • 3 bath • 12 guests • $405,000

BNB

Calc

Annual Revenue

$56,039

Profit (Cash Flow)

$7,754

Cap Rate

8.7%

Annual Revenue

$56,039

AirDNA projects $350/night at 65% occupancy ($83,093). Airbtics projects $229/night at 67% occupancy ($56,039). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $229 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,017	$49,847	$81,790	$113,839
Occupancy	57%	67%	81%	83%
Nightly Rate	$166	$194	$264	$361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pet-Friendly 4BR: Pool, Screen Porch, Fenced Yard	$91,683	$322	74%	4	2	4	$290	✅	❌	✅	Y / Y	⭐️ 5 (55)
Cozy, Family Friendly Upstate Retreat w/ Firepit	$27,816	$126	53%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (245)
Transylvania House Spacious, 4 BR, seasonal pool	$44,717	$195	57%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (77)
New Modern Lux Large Home 10MIN Downtown Sleeps 12	$56,518	$194	76%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
White Brick House -15 minutes from Downtown, Quiet	$46,137	$174	67%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Family Paradise! Spacious Retreat! Arcade & Fire	$64,866	$205	81%	4	2	1	$161	❌	❌	❌	Y / Y	⭐️ 5 (100)
4BR Stay: Pet-Friendly, Sunroom, Fence & Fire Pit	$75,992	$215	95%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (45)
Newly Updated 4-Bed Home Near Downtown Greenville	$40,172	$122	81%	4	3	1	$154	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Beautiful Home Close To Everything	$48,383	$147	83%	4	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (325)
4 Bedroom Home - 1.5 miles to Downtown GVL	$61,143	$267	61%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Greenville Retreat - a 5-Acre Large Log Cabin in G	$79,527	$427	48%	4	4	1	$295	❌	❌	✅	Y / Y	⭐️ 5 (69)
Fenced In\|7 Min To DT\|Sleeps 14\|Walk In Shower	$74,087	$289	68%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (11)
Whimsical 4 bedroom house with a cozy backyard	$58,454	$225	67%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (53)
Beautiful home in the heart of Five Forks!	$50,546	$182	72%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Relax in Lovely Spacious Home, great neighborhood	$57,977	$263	58%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Historic Home in Downtown Greer Shop,Eat & Sleep	$43,558	$126	91%	4	2	3	$85	❌	❌	❌	Y / N	⭐️ 4.9 (21)
Spacious Thomsen House-Mid Term Rental	$57,292	$194	78%	4	3	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (67)
Sleeps 10, 8 Minutes to DT, Quiet Family home	$51,332	$158	79%	4	3	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (195)
Vintage 4BR Retreat with Game Room & Fire Pit	$100,612	$359	75%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Downtown Greenville Home	$77,736	$249	83%	4	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Sweet home	$32,776	$187	40%	4	2	28	$200	❌	❌	❌	N / Y	⭐️ 5 (16)
4 BR House 15 min to DT G-ville w/Patio & Fire Pit	$45,491	$167	67%	4	2	1	$158	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Gateway to Greenville & Paris Mt	$44,764	$195	57%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Central, Quiet & Charming Home	$48,993	$194	69%	4	2	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Sunny 4 bedroom home 1.8 miles to Falls Park	$42,396	$182	58%	4	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
MCM Design and Comfort in Suburban Garden setting	$57,769	$274	57%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Lux Home w/Pool Gym Standing Tub and more!	$122,756	$599	54%	4	3	2	$229	✅	❌	✅	Y / Y	⭐️ 5 (19)
Luxury 4BR Home with Screened Porch & Fenced Yard	$112,705	$550	54%	4	3	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (14)
Family-Friendly 4-Bd 3-bth & Game Room \| Sleeps 12	$34,983	$177	54%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
The BrickHouse: 4 BR, minutes to Downtown!	$36,844	$134	70%	4	2	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (108)
4 BR Executive Home close to downtown	$36,602	$220	43%	4	5	3	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Charming Greenville Home 6 Mi to Downtown!	$42,834	$249	47%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Valley Glen Getaway	$35,372	$110	81%	4	3	3	$178	✅	❌	✅	Y / Y	⭐️ 5 (10)
Home In Greenville 4 bedrooms, 4 beds, 2 baths	$35,407	$146	63%	4	2	5	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Eastside Home Away From Home	$68,429	$228	82%	4	3	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lux Home Near Top Golf and the Airport	$82,184	$289	64%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (21)
Designer Home with 2 King Suites-Family Friendly	$150,143	$382	100%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious Central Greenville Home	$56,907	$169	92%	4	3	3	$145	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Downtown delight	$42,006	$135	82%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (64)

Return Metrics

7.46% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,754	$15,508	$23,262	$31,016	$38,771	$77,542	$232,627
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$324,000	$324,000	$324,000	$324,000	$324,000	$324,000	$324,000
Down Payment	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000	$81,000
Property Appreciation	$12,150	$24,664	$37,554	$50,831	$64,506	$139,286	$578,041
Total Return	$424,904	$445,172	$465,817	$486,848	$508,277	$621,828	$1,215,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.46%

Cap Rate

8.66%

Return on Investment

22.98%

122 Canebrake Dr Greer, SC, 29650

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,943/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,754

Annual Profit

8.7%

Cap Rate

7.5%

Cash on Cash

$56,039

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $350/night at 65% occupancy ($83,093.01). Airbtics projects $229/night at 67% occupancy ($56,039).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$58,860

Avg annual revenue

67%

Avg occupancy rate

$229

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

$60k

$105k

$150k

$7,754

Profit

Revenue

$56,039

Operating Expenses

$20,965

Operating Income

$35,074

Mortgage & Taxes

$27,320

Profit (Cash Flow)

$7,754

$103,900

Cash Investment

Down Payment

$81,000

Renos & Furnishing

$10,750

Closing Costs

$12,150

Total

$103,900

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.46%

Cap Rate

8.66%

Return on Investment

22.98%

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

$19,222

Deductible property tax

$4,009

Your total deduction

$81,520

Your adjusted annual income

$150,000 - $81,520 = $68,480

Taxes on $68,480 (30%)

$20,544

Your old tax bill

$45,000

Your new tax bill

$20,544

Estimated tax savings

$24,456

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -