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

3 bed • 2 bath • 1 guests • $347,500

BNB

Calc

Annual Revenue

$54,414

Profit (Cash Flow)

$30,220

Cap Rate

9.7%

Annual Revenue

$54,414

AirDNA projects $116/night at 79% occupancy ($33,470). Airbtics projects $176/night at 67% occupancy ($43,069). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,066	$43,379	$57,066	$82,310
Occupancy	51%	70%	78%	87%
Nightly Rate	$138	$162	$191	$248

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene 3BR Near Downtown, Fenced Yard, Pets OK	$54,926	$182	77%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (159)
Paris Mtn. Loft Home - State Park Pass Included	$27,589	$113	64%	3	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (347)
GreenvilleSChouse 3.2 miles to downtown!	$40,006	$212	48%	3	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (124)
Greenville Getaway - Comfy 3 Bedroom Home	$59,356	$172	92%	3	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
Stylish 3BR Home: Pet-Friendly, Outdoor Lounge	$44,964	$138	84%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (110)
Mockingbird Bungalow - Sleeps 8 - Greenville, SC	$28,945	$199	38%	3	2	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (75)
Best Rated Dog Friendly Home Close to Downtown GVL	$55,921	$213	70%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Southern Bungalow with Stock Tank Pool + Firepit	$42,651	$124	90%	3	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (130)
Greenville Getaway	$50,310	$174	79%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Shady Lane Hideaway Minutes to Greenville Sleeps 6	$34,722	$180	48%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (45)
Tri-Luxe Towne	$38,798	$163	59%	3	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (69)
Pinckney Place	$65,406	$341	51%	3	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (18)
GVL Luxury Townhome (1 mile from downtown)	$43,423	$247	43%	3	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (41)
Alluring Downtown Luxury Townhouse	$72,261	$272	71%	3	3.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (78)
"Fork in the Road"...a perfect stay in Greenville	$34,103	$129	70%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (97)
Home with beautiful backyard oasis close to DT!	$42,275	$160	68%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (147)
Modern Designer Retreat Near Downtown Greenville	$44,811	$139	83%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (141)
Mid Century Modern Escape _3 miles to downtown GVL	$36,363	$197	48%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (44)
Tranquil Paris Mountain Getaway - Sleeps 7	$31,200	$182	44%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Beautifully updated home, great location!	$41,421	$178	62%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (59)
Chic 3BR Home: Pet Friendly, Near Furman & Parks	$52,589	$174	78%	3	1.5	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (119)
The Hillside Getaway - Minutes from Downtown GVL	$50,083	$262	48%	3	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (17)
⭐️ Comfy Eastside Home Close to Downtown ⭐️	$42,058	$127	87%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (238)
Bridge City Bungalow DowntownGVL	$46,884	$147	81%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (115)
Downtown FREE Breakfast	$48,585	$143	91%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (478)
Red Door \| Center of Downtown GVL W/ 3 King Beds!	$51,979	$190	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (115)
Luxury Loft Sleeps 6 NOMA Sq. Main St.	$72,012	$388	50%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (122)
Stained Glass Cottage 1 mi from Downtown	$34,263	$122	74%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (166)
Swamp Rabbit Gateway	$38,916	$138	73%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (106)
Park Cottage at State Park -15min Dwtn GVL, Furman	$43,863	$148	79%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (161)
Enjoy the million dollar view on top of Paris Mt.	$39,388	$161	62%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Grateful GVL Gathering III	$49,309	$149	89%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cozy 3 bedroom home 7 minutes from Downtown	$34,607	$127	70%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Remodeled & cozy home: Hot tub & backyard oasis	$37,882	$194	50%	3	2	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (155)
Great Location in Convenient Botany Woods	$38,727	$143	69%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
Luxurious Cottage one mile to Downtown	$51,798	$184	75%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (71)
Greenville's Historical Hideaway	$34,681	$134	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (89)
3 bd, farmhouse ranch, Greenville, near Furman	$26,196	$127	52%	3	1.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (127)
Modern Millhouse 5min from Main	$37,391	$138	71%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
The West Ant GVL	$42,169	$159	70%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (56)

Return Metrics

56.3% 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)	$30,219	$60,439	$90,659	$120,879	$151,099	$302,199	$906,599
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$312,750	$312,750	$312,750	$312,750	$312,750	$312,750	$312,750
Down Payment	$34,750	$34,750	$34,750	$34,750	$34,750	$34,750	$34,750
Property Appreciation	$10,425	$21,162	$32,222	$43,614	$55,347	$119,510	$495,973
Total Return	$388,144	$429,102	$470,382	$511,994	$553,947	$769,210	$1,750,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.3%

Cap Rate

9.68%

Return on Investment

80.78%

1223 Rutherford Rd Greenville, South Carolina, 29609

3 bed • 2 bath • 1 guests

Purchase Price

Est. $1,667/mo

Inquire about this property

Contact Agent

183

Airbnb Investor Score

$3,203

Annual Profit

9.7%

Cap Rate

56.3%

Cash on Cash

$54,414

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 79% occupancy.Projected nightly rate is $176/night at 67% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$44,070

Avg annual revenue

67%

Avg occupancy rate

$176

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

$75k

$30,220

Profit

Revenue

$54,414

Operating Expenses

$20,754

Operating Income

$33,660

Mortgage & Taxes

$3,440

Profit (Cash Flow)

$30,220

$43,250

Cash Investment

Down Payment

$34,750

Renos & Furnishing

$8,500

Total

$43,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.3%

Cap Rate

9.68%

Return on Investment

80.78%

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

$24,201

Deductible property tax

$3,440

Your total deduction

$33,088

Your adjusted annual income

$150,000 - $33,088 = $116,912

Taxes on $116,912 (30%)

$35,073

Your old tax bill

$45,000

Your new tax bill

$35,073

Estimated tax savings

$9,927

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com