BNBCalc Short Term Rental Investment Analysis 1300 Ocean Blvd 114, Isle Of Palms, SC 29451

1 bed • 1 bath • 3 guests • $625,000

BNB

Calc

Annual Revenue

$57,270

Profit (Cash Flow)

-$6,015

Cap Rate

5.8%

Annual Revenue

$57,270

AirDNA projects $238/night at 72% occupancy ($62,588). Airbtics projects $224/night at 70% occupancy ($57,270). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,546	$57,789	$76,192	$92,726
Occupancy	64%	72%	81%	86%
Nightly Rate	$170	$214	$248	$284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oceanfront condo w/Pool & Fishing PierUnit 135	$26,933	$126	55%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (50)
Oceanfront Condo w/Pool & Fishing Pier! Unit 212	$44,072	$163	69%	1	1	1	$178	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Oceanfront Condo w/Pool & Fishing Pier! Unit 335	$57,266	$211	69%	1	1	1	$174	✅	❌	❌	Y / Y	⭐️ 4.7 (37)
Sunrise Sea Cabin 137C - Isle of Palms, SC!	$62,335	$204	81%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Relax and Unwind in a Stylish Beachfront Villa	$104,210	$283	100%	1	1	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (308)
Oceanfront Sea Cabin 226 B - Discover Charleston!	$77,607	$248	84%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (118)
Oceanfront Condo w/Pool & Fishing Pier! Unit 338	$52,272	$231	58%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Oceanfront Condo w/Pool & Fishing Pier! Unit 247	$77,493	$243	85%	1	1	1	$174	✅	❌	❌	Y / Y	⭐️ 4.6 (41)
Oceanfront Top Floor ☼ Beautiful Panoramic View!	$108,376	$293	100%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (400)
Oceanfront Condo w/Pool & Fishing Pier! Unit 302	$40,479	$130	80%	1	1	1	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Oceanfront Condo w/Pool & Fishing Pier! Unit 115	$55,457	$218	65%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 4.7 (17)
Oceanfront Condo w/Pool & Fishing Pier! Unit 308	$44,068	$168	66%	1	1	1	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Oceanfront Condo ☼ Steps to Beach ☼ Lower Level	$82,231	$221	100%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (370)
Oceanfront IOP Condo w/ Private Pier	$144,385	$489	79%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
3rd Floor Sea Cabin w/ Ocean Views + Pool Access	$55,030	$208	71%	1	1	1	$224	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Oceanfront Condo w/Pool & Fishing Pier! Unit 238	$66,710	$249	70%	1	1	1	$178	✅	❌	❌	Y / Y	⭐️ 4.7 (27)
Oceanfront Condo! Pool & Fishing Pier!Unit 145	$37,702	$151	63%	1	1	1	$165	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Oceanfront Condo w/Pool & Fishing Pier! Unit 237	$31,097	$127	57%	1	1	1	$169	✅	❌	❌	Y / Y	⭐️ 4 (16)
Oceanfront condo! Pool & Fishing Pier!Unit 136	$61,675	$219	71%	1	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.4 (19)
Oceanfront Condo w/Pool & Fishing Pier! Unit 328	$83,467	$276	80%	1	1	1	$174	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Oceanfront condo! Pool & Fishing Pier!Unit 147	$127,226	$418	81%	1	1	1	$178	✅	❌	❌	Y / Y	⭐️ 4.7 (41)
1BR Gulf-front villa with pool & pier	$29,884	$217	37%	1	1	2	$114	✅	❌	❌	Y / Y	⭐️ 4.6 (45)
Isle of Palms Beachfront Condo w/ Balcony & Pool!	$51,937	$157	88%	1	1	3	$114	✅	❌	❌	Y / Y	⭐️ 4.7 (50)
Oceanfront Villa-pool/pier, fishing, stunning view	$83,122	$265	85%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (97)
Newly renovated Oceanfront Condo ~ Isle of Palms	$38,931	$133	77%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (89)
Key Lime Condo	$42,397	$192	58%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (145)
Oceanfront Condo w/Pool & Fishing Pier! Unit 130	$47,102	$181	67%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.2 (18)
Oceanfront Condo w/Pool & Fishing Pier! Unit 242	$60,406	$218	74%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.2 (9)
Updated 1BR Oceanfront 1st-Floor \| Balcony	$29,637	$195	41%	1	1	2	$114	✅	❌	❌	Y / Y	⭐️ 4.7 (35)
#109 Heart of IOP 1st Fl Studio @ Ocean Inn	$68,737	$241	77%	1	1	3	$124	✅	❌	✅	Y / Y	⭐️ 5 (57)
#110 Picture Perfect Studio, 4min to beach	$40,493	$147	74%	1	1	3	$124	✅	❌	✅	Y / Y	⭐️ 5 (35)
High Life on IOP, 1 blk to beach, Onsite Pool	$63,442	$241	71%	1	1	3	$124	✅	❌	✅	Y / Y	⭐️ 5 (56)
Oceanfront Condo w/Pool & Fishing Pier! Unit 341	$68,657	$255	69%	1	1	1	$174	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Cozy Oceanfront Sea Cabin on Front Beach	$63,934	$208	83%	1	1	1	$224	✅	❌	❌	Y / Y	⭐️ 4.7 (25)
#211 - Two-Eleven @ The Ocean Inn, Guest Fave!	$32,679	$152	58%	1	1	3	$124	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Spectacular 1BR Oceanview 3rd-Floor \| Balcony	$28,432	$254	30%	1	1	2	$114	✅	❌	❌	Y / N	⭐️ 4.4 (52)
1BR oceanfront villa with pool, great location	$16,797	$171	26%	1	1	2	$146	✅	❌	❌	Y / Y	⭐️ 4.6 (61)
Oceanfront Condo w/Pool & Fishing Pier! Unit 315	$56,138	$204	73%	1	1	1	$169	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Oceanfront IOP Condo w/ Private Pier	$150,195	$470	86%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (220)
Ocean front on Isle of Palms	$58,885	$209	76%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (253)

Return Metrics

-4.06% 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)	-$6,015	-$12,030	-$18,046	-$24,061	-$30,077	-$60,154	-$180,462
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,140	$12,658	$19,579	$26,927	$34,728	$81,571	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$143,874	$163,690	$184,487	$206,308	$229,197	$361,365	$1,336,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.06%

Cap Rate

5.78%

Return on Investment

12.75%

1300 Ocean Blvd 114 Isle Of Palms, SC, 29451

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,998/mo

This property is for sale!

Contact Agent

-2

Airbnb Investor Score

-$6,015

Annual Profit

5.8%

Cap Rate

-4.1%

Cash on Cash

$57,270

Annual Revenue

BNBCalc predicts this property will get $224 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$61,797

Avg annual revenue

70%

Avg occupancy rate

$224

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

-$6,015

Profit

Revenue

$57,270

Operating Expenses

$21,125

Operating Income

$36,145

Mortgage & Taxes

$42,161

Profit (Cash Flow)

-$6,015

$148,000

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$4,250

Closing Costs

$18,750

Total

$148,000

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.06%

Cap Rate

5.78%

Return on Investment

12.75%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$68,520

Your adjusted annual income

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

Taxes on $81,480 (30%)

$24,444

Your old tax bill

$45,000

Your new tax bill

$24,444

Estimated tax savings

$20,556

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -