BNBCalc Short Term Rental Investment Analysis 124 Howard Ave, Clemson, SC 29631

3 bed • 2 bath • 9 guests • $612,500

BNB

Calc

Annual Revenue

$65,861

Profit (Cash Flow)

$2,302

Cap Rate

7.1%

Annual Revenue

$65,861

Revenue data could not be found for this address

BNB Calc projects a 49% occupancy rate, $368 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clemson Family 3-bedroom Home Minutes From Campus	$49,612	$166	76%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy 3 bd/2 ba Home, 1.5 mi to Clemson Univ	$184,361	$514	98%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Entire House in beautiful Clemson Township	$42,609	$160	69%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
Clemson House	$44,418	$296	41%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Tiger Walk - 3 Miles from Death Valley!	$64,181	$333	51%	3	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (2)
Private Second Floor with 3 Bedrooms, 2 Bathrooms	$44,817	$395	31%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (20)
Newly renovated home minutes from Clemson campus	$52,704	$200	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Home in Clemson	$73,098	$417	45%	3	3	1	$150	❌	❌	❌	Y / N	⭐️ 5 (5)
3 bed 2 bath Game Day House in Clemson!	$235,044	$676	95%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Retro-Styled Ranch Home	$46,116	$350	36%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

1.54% 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)	$2,301	$4,603	$6,904	$9,206	$11,507	$23,015	$69,047
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$490,000	$490,000	$490,000	$490,000	$490,000	$490,000	$490,000
Down Payment	$122,500	$122,500	$122,500	$122,500	$122,500	$122,500	$122,500
Property Appreciation	$18,375	$37,301	$56,795	$76,874	$97,555	$210,648	$874,198
Total Return	$633,176	$654,404	$676,200	$698,580	$721,563	$846,164	$1,555,745

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.54%

Cap Rate

7.12%

Return on Investment

17.87%

124 Howard Ave Clemson, SC, 29631

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,938/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,301

Annual Profit

7.1%

Cap Rate

1.5%

Cash on Cash

$65,861

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 54% of comparables

15 Airbnb Comparables

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

$68,380

Avg annual revenue

47%

Avg occupancy rate

$416

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

$90k

$160k

$235k

$2,302

Profit

Revenue

$65,861

Operating Expenses

$22,242

Operating Income

$43,619

Mortgage & Taxes

$41,317

Profit (Cash Flow)

$2,302

$149,375

Cash Investment

Down Payment

$122,500

Renos & Furnishing

$8,500

Closing Costs

$18,375

Total

$149,375

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.54%

Cap Rate

7.12%

Return on Investment

17.87%

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

$29,070

Deductible property tax

$6,064

Your total deduction

$130,385

Your adjusted annual income

$150,000 - $130,385 = $19,615

Taxes on $19,615 (30%)

$5,884

Your old tax bill

$45,000

Your new tax bill

$5,884

Estimated tax savings

$39,116

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: Yes

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: -