BNBCalc Short Term Rental Investment Analysis 133 Harvest Brook Way, Spartanburg, SC 29301

4 bed • 3 bath • 12 guests • $520,000

BNB

Calc

Annual Revenue

$44,136

Profit (Cash Flow)

-$10,359

Cap Rate

4.8%

Annual Revenue

$44,136

AirDNA projects $228/night at 53% occupancy ($44,136). Airbtics projects $215/night at 66% occupancy ($51,828). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,705	$47,871	$65,648	$99,485
Occupancy	55%	66%	75%	81%
Nightly Rate	$168	$187	$227	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Cozy Home 4BR 2BR Greenville * Spartanburg	$47,393	$148	79%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (112)
Chapel Farm Spartanburg 4Br House Sleeps 12	$55,778	$308	47%	4	5	1	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
The Downtown Chalet w/ Fenced Backyard	$40,573	$175	59%	4	3	3	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Beautiful New House 4br 2ba Boiling Springs	$40,100	$197	51%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (35)
Charming 4BD home near I-85 large fenced yard	$40,225	$165	58%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Reidville Home nearby Tyger River Park, BMW, GSP	$39,932	$181	56%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
Comfy 4BR 2BA GameRoom, Pool Table, Xbox, Swingset	$56,490	$166	91%	4	2	4	$89	✅	❌	❌	Y / Y	⭐️ 5 (76)
POOL Hot Tub Gameroom Relaxing Family Getaway Cozy	$65,688	$232	73%	4	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (209)
Lake front Cottage with heated pool	$82,936	$434	51%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
SPACIOUS HOUSE W/YARD - 2 MILES TO DOWNTOWN SPTG!!	$46,529	$218	54%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Lake Bowen House 4b with private hot tub	$43,063	$169	65%	4	2	1	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (51)
Transylvania House Spacious, 4 BR, seasonal pool	$44,717	$195	57%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (77)
Cozy, Family Friendly Upstate Retreat w/ Firepit	$27,816	$126	53%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (245)
Family Friendly~Spacious + Safe~Sleeps 11	$36,428	$169	53%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (157)
Newly Updated 4-Bed Home Near Downtown Greenville	$40,172	$122	81%	4	3	1	$154	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Beautiful home in the heart of Five Forks!	$50,546	$182	72%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Equestrian Home & Cottage	$39,936	$189	55%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (175)
Fun Family & Pet Friendly Getaway in Greenville!	$48,075	$171	71%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (77)
Cottage w/ Insta worthy Kitchen & Private Trails	$46,320	$226	56%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (53)
Family Paradise! Spacious Retreat! Arcade & Fire	$64,866	$205	81%	4	2	1	$161	❌	❌	❌	Y / Y	⭐️ 5 (100)
Pet-Friendly 4BR: Pool, Screen Porch, Fenced Yard	$91,683	$322	74%	4	2	4	$290	✅	❌	✅	Y / Y	⭐️ 5 (55)
Waterfront Paradise - Sunrises on the water!	$25,440	$178	36%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
2 Living Spaces -2800 ft.²- Sleeps 10	$46,819	$185	65%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (136)
Large luxe home with gorgeous outdoor spaces	$81,463	$288	75%	4	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (66)
Historic Home in Downtown Greer Shop,Eat & Sleep	$43,558	$126	91%	4	2	3	$85	❌	❌	❌	Y / N	⭐️ 4.9 (21)
New beautiful cozy Townhouse	$26,505	$80	83%	4	3	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (38)
Whimsical 4 bedroom house with a cozy backyard	$58,454	$225	67%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (53)
Updated 4 BR Family Friendly Escape w/ Swingset	$46,922	$181	68%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (39)
Family Friendly 4 Bd/2 Ba near Greenville	$45,457	$156	77%	4	2	2	$150	✅	❌	✅	Y / N	⭐️ 5 (42)
The Drayton	$50,567	$225	56%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (16)
Sunset Cove on Lake Bowen	$85,080	$301	74%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (7)
4 bedroom, family-friendly, Simpsonville. Sleeps 9	$41,798	$172	64%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
4bdr house.	$40,489	$135	75%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Peaceful Resting Place. 6 Beds. Pet friendly	$46,964	$127	100%	4	3	3	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
LakefrontSunrise ViewsBig PorchFire PitTryon	$69,108	$241	75%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Maggie's Lake House	$97,380	$323	79%	4	3	4	$190	✅	❌	✅	Y / Y	⭐️ 5 (109)
The Big Sycamore	$46,780	$202	59%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (32)
The Taylor House	$68,157	$225	80%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Creekside Home w/ Fire Pit, Deck	$117,310	$576	53%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

-7.94% 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)	-$10,359	-$20,718	-$31,077	-$41,436	-$51,795	-$103,591	-$310,775
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$416,000	$416,000	$416,000	$416,000	$416,000	$416,000	$416,000
Down Payment	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000
Property Appreciation	$15,600	$31,668	$48,218	$65,264	$82,822	$178,836	$742,176
Total Return	$525,240	$530,949	$537,140	$543,827	$551,026	$595,244	$951,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.94%

Cap Rate

4.75%

Return on Investment

7.93%

133 Harvest Brook Way Spartanburg, SC, 29301

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,494/mo

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$10,359

Annual Profit

4.8%

Cap Rate

-7.9%

Cash on Cash

$44,136

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 53% occupancy.Projected nightly rate is $215/night at 66% occupancy.

Occupancy Rate

Top 86% 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.

$53,210

Avg annual revenue

66%

Avg occupancy rate

$215

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

$55k

$85k

$120k

-$10,359

Profit

Revenue

$44,136

Operating Expenses

$19,418

Operating Income

$24,718

Mortgage & Taxes

$35,078

Profit (Cash Flow)

-$10,359

$130,350

Cash Investment

Down Payment

$104,000

Renos & Furnishing

$10,750

Closing Costs

$15,600

Total

$130,350

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.94%

Cap Rate

4.75%

Return on Investment

7.93%

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

$24,680

Deductible property tax

$5,148

Your total deduction

$63,358

Your adjusted annual income

$150,000 - $63,358 = $86,642

Taxes on $86,642 (30%)

$25,993

Your old tax bill

$45,000

Your new tax bill

$25,993

Estimated tax savings

$19,007

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: -