BNBCalc Short Term Rental Investment Analysis 133 Bogard St, Charleston, SC 29403

2 bed • 1 bath • 6 guests • $2,500

BNB

Calc

Annual Revenue

$67,300

Profit (Cash Flow)

$44,846

Cap Rate

1794.8%

Annual Revenue

$67,300

AirDNA projects $298/night at 71% occupancy ($77,278). Airbtics projects $249/night at 74% occupancy ($67,299). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,549	$62,879	$106,182	$120,791
Occupancy	66%	77%	83%	89%
Nightly Rate	$168	$217	$342	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Celestine Suite \| A 5-Block Walk to King Street	$121,486	$468	70%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
The Lawrence Suite Your Modern Charleston Gem	$77,529	$358	57%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (75)
Pretty in Pink! Quaint 2BR Downtown CHS House	$37,406	$149	63%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Elegant Sunlit Home with Private Rooftop Oasis	$64,256	$247	69%	2	2	3	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
✰ ZUMA SUITE ✰ Walk to King Street Shops!	$58,170	$179	85%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (168)
The Palmetto Suite at Sanctuary Court	$47,645	$168	73%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
The Ashley Suite at Sanctuary Court	$38,360	$123	78%	2	2	1	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
The Artist's Atelier \| Cozy Elliotborough Retreat	$51,183	$168	81%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (114)
Chic 1838 Downtown Charleston@Upper King dining	$49,364	$179	75%	2	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (515)
The Azalea Suite at Sanctuary Court	$51,753	$168	81%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
F- Downtown 2Bd w Large Porch, King Beds + Parking	$50,050	$301	45%	2	2	3	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (249)
Endless Summer Downtown CHS	$84,039	$274	83%	2	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (95)
1838 Charleston Charm by UpperKing Restaurants	$61,346	$205	81%	2	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (371)
✰ CROSLEY SUITE ✰ Just Blocks to King St!	$72,687	$219	89%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (257)
The Oyster Suite at Morrison Manor On First Floor	$151,596	$454	90%	2	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (81)
✰ DELANA SUITE ✰ New Prime Downtown Spot!	$73,356	$242	80%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (174)
Lux 1920s Styled Cottage w/Hot Tub & Bikes in CHS	$108,860	$379	78%	2	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (176)
Only 5 Blocks to King!: Wylde Jasmine	$103,066	$358	77%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Thomas Waring House Suite B\|Heritage Award-Winning	$62,842	$213	77%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Radiant Retreat \| A Cozy Haven with Eclectic Charm	$91,905	$300	82%	2	3	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (51)
Palm Vista. Outstanding location.	$51,095	$215	63%	2	2	2	$125	❌	✅	✅	Y / Y	⭐️ 4.9 (9)
Bright Boho Historic Home * Downtown Charleston	$61,770	$314	52%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (114)
The Agave - Historic Cottage	$52,253	$191	72%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
The Historic Kitchen House Downtown near King St	$74,525	$389	52%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (147)
Modern Stylish 2b/2b Downtown near Upper King	$84,453	$362	63%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (128)
The Jasmine Suite at Sanctuary Court	$41,820	$124	90%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (160)
The Magnolia Suite at Sanctuary Court	$58,397	$169	91%	2	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (207)
The Cooper Suite at Sanctuary Court	$40,835	$122	86%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (167)
The Santee Suite at Sanctuary Court	$51,270	$167	82%	2	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Large High End Historic Dtn Suite 1 bed+sofabed	$85,341	$346	67%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Charming 2BR/2BA Downtown Getaway!	$66,153	$277	62%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (89)
Renovated 2 Bedroom Home - Ashley Ave - Downtown!	$41,099	$197	57%	2	2	28	$125	❌	❌	✅	Y / Y	⭐️ 5 (3)
Centrally Located, Historic 2bd/2ba Downtown Condo	$111,961	$358	85%	2	2	30	$195	❌	❌	✅	Y / Y	⭐️ 5 (13)
Two Bedroom Suite	$54,544	$216	64%	2	1	1	$139	❌	❌	❌	Y / Y	⭐️ 4.7 (274)
Azalea Suite 2Beds/1Bath with Free Parking	$38,998	$114	87%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (286)
Hurricane: key to Vibrant Charm & Dining Pleasures	$85,587	$291	78%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (196)
Mint-to-Be: Authentic Rhythm of Charleston Living	$95,890	$342	75%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (210)
Vieux Carre: Charm and Convenience!	$53,377	$172	83%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (242)
Sazerac: Newly Renovated Historic Treasure	$97,545	$343	76%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (171)
Firethorn Suite 2Beds/1Bath Pets Welcome	$42,071	$116	93%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (323)

Return Metrics

657.08% 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)	$44,846	$89,692	$134,538	$179,384	$224,230	$448,461	$1,345,383
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Down Payment	$500	$500	$500	$500	$500	$500	$500
Property Appreciation	$75	$152	$231	$313	$398	$859	$3,568
Total Return	$47,421	$92,344	$137,270	$182,198	$227,128	$451,821	$1,351,451

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

657.08%

Cap Rate

1,794.83%

Return on Investment

658.54%

133 Bogard St Charleston, SC, 29403

2 bed • 1 bath • 6 guests

Purchase Price

Est. $12/mo

Inquire about this property

Contact Agent

17795

Airbnb Investor Score

$44,702

Annual Profit

1794.8%

Cap Rate

657.1%

Cash on Cash

$67,300

Annual Revenue

BNBCalc predicts this property will get $249 per night with 74% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$68,647

Avg annual revenue

74%

Avg occupancy rate

$249

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

$35k

$75k

$110k

$155k

$44,846

Profit

Revenue

$67,300

Operating Expenses

$22,429

Operating Income

$44,871

Mortgage & Taxes

$25

Profit (Cash Flow)

$44,846

$6,825

Cash Investment

Down Payment

$500

Renos & Furnishing

$6,250

Closing Costs

$75

Total

$6,825

DSCR Ratio

Strong

266.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

657.08%

Cap Rate

1,794.83%

Return on Investment

658.54%

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

$119

Deductible property tax

$25

Your total deduction

-$43,693

Your adjusted annual income

$150,000 - -$43,693 = $193,693

Taxes on $193,693 (30%)

$58,108

Your old tax bill

$45,000

Your new tax bill

$58,108

Estimated tax savings

-$13,108

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:

1,742 sqft

Year built:

1935

Size:

2,134 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
30 Ashton St	1	1	1,131	-	4,792	2020	$0	-
344 Ashley Ave	2	2	1,346	-	3,049	1960	$450,000	122
24 S Tracy St	5	5	2,016	-	3,049	1930	$0	-
507 Huger St	3	2	2,200	-	7,841	2005	$700,000	-
167 Moultrie St	4	3	2,687	-	10,019	1920	$1,125,000	-
3 Killians St	4	2	1,811	-	2,614	1935	$810,000	74
46 Gadsden St # A	4	1	1,696	-	2,178	1954	$0	-
236 Coming St	4	2	1,526	-	1,307	1852	$829,000	76
60 Hanover St	5	3	2,195	-	3,485	1872	$675,000	-
530 Huger St	3	2	1,754	-	4,792	1920	$1,055,000	40

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 1,742 sqft

Building area: 2,134 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 460-11-01-109

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $7,790

County Est. Land Value: $142,808

Assessed Land Value: -

County Est. Structure Value: $112,900

Market Estimate: $745,922

Sale history

Date	Sale Price	% Financed	Buyer
02/22/13	$112,900	135%	Michael Piazza
08/24/12	$0	0%	Suntrust Mtg Inc
05/24/06	$117,000	132%	John E Blackwell Jr.
02/17/04	$56,000	0%	James E Ford
Invalid Date	$56,000	0%	James E Ford

Ownership

Name: Michael Piazza

Owner Occupied: Yes

Owner Mailing Address: 133 B, Charleston, Sc 29403

Years Owned: 127

Home Equity: $330,585

Mortgage Balance Remaining: $152,815

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

High School: Burke High School with 2/10 star rating