BNBCalc Short Term Rental Investment Analysis 1338 Maplesmith Way

3 bed • 2.5 bath • 9 guests • $244,000

BNB

Calc

Annual Revenue

$34,771

Profit (Cash Flow)

$111

Cap Rate

6.8%

Annual Revenue

$34,771

AirDNA projects $191/night at 42% occupancy ($29,299). Airbtics projects $136/night at 70% occupancy ($34,771). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,586	$33,530	$44,052	$48,026
Occupancy	56%	69%	90%	94%
Nightly Rate	$113	$131	$158	$169

Seasonality (Profit by Month)

Return Metrics

0.17% 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)	$111	$222	$334	$445	$557	$1,114	$3,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,397	$4,942	$7,643	$10,512	$13,557	$31,845	$195,200
Down Payment	$48,800	$48,800	$48,800	$48,800	$48,800	$48,800	$48,800
Property Appreciation	$7,320	$14,859	$22,625	$30,624	$38,862	$83,915	$348,252
Total Return	$58,628	$68,824	$79,403	$90,382	$101,778	$165,676	$595,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.17%

Cap Rate

6.79%

Return on Investment

15.18%

1338 Maplesmith Way Moore, SC, 29369

3 bed • 2.5 bath • 9 guests

Purchase Price

Est. $1,170/mo

This property is for sale!

Contact Agent

$34,771

Annual Revenue

BNBCalc predicts this property will get $136 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$111

Profit

Revenue

$34,771

Operating Expenses

$18,200

Operating Income

$16,571

Mortgage & Taxes

$16,459

Profit (Cash Flow)

$111

$64,745

Cash Investment

Down Payment

$48,800

Renos & Furnishing

$8,625

Closing Costs

$7,320

Total

$64,745

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.17%

Cap Rate

6.79%

Return on Investment

15.18%

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

$11,580

Deductible property tax

$2,416

Your total deduction

-$1,385

Your adjusted annual income

$150,000 - -$1,385 = $151,385

Taxes on $151,385 (30%)

$45,415

Your old tax bill

$45,000

Your new tax bill

$45,415

Estimated tax savings

-$415

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Residential - Vacant Land

Stories: 0

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 5-3200-00313

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $114

County Est. Land Value: $1,900

Assessed Land Value: $114

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Riverside One Llc

Owner Occupied: No

Owner Mailing Address: 4 Lamotte St, Spartanburg, Sc 29301

Years Owned: 70

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No

Schools

High School: James F. Byrnes High School with 7/10 star rating