BNBCalc Short Term Rental Investment Analysis 1223 Rutherford Rd, Greenville, SC 29609

3 bed • 1 bath • 9 guests • $347,500

BNB

Calc

Annual Revenue

$46,050

Profit (Cash Flow)

$2,942

Cap Rate

7.6%

Annual Revenue

$46,050

AirDNA projects $196/night at 55% occupancy ($39,373). Airbtics projects $197/night at 64% occupancy ($46,049). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,972	$46,197	$56,248	$64,710
Occupancy	58%	64%	72%	75%
Nightly Rate	$156	$165	$204	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pinckney Place	$57,528	$271	58%	3	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Superhost Cozy Home in DT GVL 100+ 5 Stars	$52,410	$174	72%	3	3	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (97)
Cherrydale Area Monthly Rental near Downtown!	$43,481	$165	72%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Cozy, Spacious Home in Greenville	$23,576	$97	60%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
GreenvilleSChouse 3.2 miles to downtown!	$63,995	$215	75%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (113)
Paris Mtn. Loft Home - State Park Pass Included	$30,253	$134	56%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (267)
Home with beautiful backyard oasis close to DT!	$47,389	$166	78%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Designer Patio w/ TV/Firepit, 5 Mins DT Greenville	$71,150	$432	45%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Ashford House	$45,005	$161	68%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (147)
Serene 3BR Near Downtown, Fenced Yard, Pets OK	$33,470	$155	59%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (113)

Return Metrics

3.33% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,942	$5,884	$8,826	$11,768	$14,711	$29,422	$88,266
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$278,000	$278,000	$278,000	$278,000	$278,000	$278,000	$278,000
Down Payment	$69,500	$69,500	$69,500	$69,500	$69,500	$69,500	$69,500
Property Appreciation	$10,425	$21,162	$32,222	$43,614	$55,347	$119,510	$495,973
Total Return	$360,867	$374,547	$388,549	$402,883	$417,558	$496,433	$931,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.33%

Cap Rate

7.59%

Return on Investment

19.03%

1223 Rutherford Rd Greenville, SC, 29609

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,667/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,942

Annual Profit

7.6%

Cap Rate

3.3%

Cash on Cash

$46,050

Annual Revenue

BNBCalc predicts this property will get $197 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$46,825

Avg annual revenue

64%

Avg occupancy rate

$197

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

$40k

$55k

$70k

$2,942

Profit

Revenue

$46,050

Operating Expenses

$19,666

Operating Income

$26,383

Mortgage & Taxes

$23,441

Profit (Cash Flow)

$2,942

$88,175

Cash Investment

Down Payment

$69,500

Renos & Furnishing

$8,250

Closing Costs

$10,425

Total

$88,175

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.33%

Cap Rate

7.59%

Return on Investment

19.03%

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

$16,493

Deductible property tax

$3,440

Your total deduction

$32,623

Your adjusted annual income

$150,000 - $32,623 = $117,377

Taxes on $117,377 (30%)

$35,213

Your old tax bill

$45,000

Your new tax bill

$35,213

Estimated tax savings

$9,787

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: -