BNBCalc Short Term Rental Investment Analysis 136 Hartwood Lake Ln, Greer, SC 29650

4 bed • 2 bath • 12 guests • $429,900

BNB

Calc

Annual Revenue

$35,619

Profit (Cash Flow)

-$11,692

Cap Rate

4.0%

Annual Revenue

$35,619

AirDNA projects $184/night at 53% occupancy ($35,618). Airbtics projects $236/night at 65% occupancy ($56,028). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,696	$53,779	$79,775	$105,575
Occupancy	54%	66%	78%	86%
Nightly Rate	$168	$213	$269	$323

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Family Friendly Upstate Retreat w/ Firepit	$25,894	$119	54%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (252)
Fenced In\|7 Min To DT\|Sleeps 14\|Walk In Shower	$69,891	$290	64%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful Home Close To Everything	$47,803	$148	83%	4	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (330)
Newly Updated 4-Bed Home Near Downtown Greenville	$38,632	$123	80%	4	3	1	$154	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Beautiful Downtown 4BD/2.5BA - Greenville, SC	$72,776	$246	73%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (138)
Fully remodeled 4 bedroom 3 bath home DTGreenville	$46,035	$181	67%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Spacious end-unit Townhome near D/T Greenville, SC	$32,375	$273	30%	4	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (37)
4 Bdrm min to Dwtn 1/2 mile from Prisma Hospital	$59,423	$296	53%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (113)
Blush Bungalow - 1 Mile from Downtown Greenville!	$49,056	$213	61%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (64)
Greenville Retreat - a 5-Acre Large Log Cabin in G	$91,256	$442	54%	4	4	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury 4BR in Historic District, Walk to Downtown	$90,877	$337	71%	4	3	1	$325	❌	❌	✅	Y / Y	⭐️ 5 (54)
4b Home w/ Private Porch Near Furman	$50,757	$213	63%	4	3	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (47)
Spacious \| 5 mins to Swamp Rabbit & Furman \| BBQ!	$53,588	$236	57%	4	3	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (22)
13 Retreat to stylish home in Greenville 4 BD/3BTH	$59,923	$201	74%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Sleeps 10, 8 Minutes to DT, Quiet Family home	$51,332	$158	79%	4	3	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (195)
Family & Pet Friendly Getaway in Greenville!	$48,187	$169	73%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (88)
Greenville Escape, 15 to Downtown GVL, Game Room	$57,503	$167	90%	4	3	4	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (59)
2 Living Spaces -2800 ft.²- Sleeps 10	$44,348	$186	62%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (144)
Judson MillHouse: 4BR; 1 block from Judson Mill!	$51,537	$152	90%	4	4	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Spacious Thomsen House-Mid Term Rental	$66,119	$204	86%	4	3	5	$220	❌	❌	❌	Y / Y	⭐️ 5 (67)
Transylvania House Spacious, 4 BR, seasonal pool	$42,247	$196	54%	4	2	14	$175	✅	❌	✅	Y / Y	⭐️ 5 (79)
Family Friendly~Spacious + Safe~Sleeps 11	$32,187	$164	48%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
4 Bedroom Home - 1.5 miles to Downtown GVL	$63,025	$263	64%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Jungalow Retreat near Swamp Rabbit Trail!	$50,579	$234	56%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (79)
Lavinia House	$63,573	$236	72%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (312)
Exclusive Retreat in Pettigru Historic District	$78,909	$322	65%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (66)
Luxury 4BR Home with Screened Porch & Fenced Yard	$117,207	$550	56%	4	3	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (18)
Heart of Simpsonville-Family Friendly. Gym,Firepit	$95,382	$288	89%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Plumfield	$48,671	$143	92%	4	2	2	$42	❌	❌	❌	Y / Y	⭐️ 5 (171)
4 BR Executive Home close to downtown	$40,534	$216	48%	4	5	30	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Lux Home w/Pool Gym Standing Tub and more!	$122,756	$599	54%	4	3	2	$229	✅	❌	✅	Y / Y	⭐️ 5 (21)
Simple	$30,876	$114	74%	4	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.9 (9)
Pet + Family Friendly 4BR Pool House Near Furman	$75,250	$237	83%	4	2	4	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (80)
Updated 4 BR Family Friendly Escape w/ Swingset	$46,301	$181	67%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Mauldin Home ~ 11 Mi to Downtown Greenville!	$74,548	$268	76%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful House Greenville SC	$54,935	$185	78%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Downtown Greenville Home	$77,295	$249	83%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Gateway to Greenville & Paris Mt	$43,275	$195	55%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)

Return Metrics

-10.68% 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)	-$11,691	-$23,383	-$35,074	-$46,766	-$58,457	-$116,915	-$350,745
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$343,920	$343,920	$343,920	$343,920	$343,920	$343,920	$343,920
Down Payment	$85,980	$85,980	$85,980	$85,980	$85,980	$85,980	$85,980
Property Appreciation	$12,897	$26,180	$39,863	$53,956	$68,471	$147,849	$613,580
Total Return	$431,105	$432,697	$434,688	$437,090	$439,914	$460,834	$692,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.68%

Cap Rate

4.02%

Return on Investment

4.96%

136 Hartwood Lake Ln Greer, SC, 29650

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,062/mo

This property is for sale!

Contact Agent

-35

Airbnb Investor Score

-$11,691

Annual Profit

4.0%

Cap Rate

-10.7%

Cash on Cash

$35,619

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $184/night at 53% occupancy.Projected nightly rate is $236/night at 65% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$57,932

Avg annual revenue

65%

Avg occupancy rate

$236

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

$20k

$50k

$85k

$125k

-$11,692

Profit

Revenue

$35,619

Operating Expenses

$18,310

Operating Income

$17,308

Mortgage & Taxes

$29,000

Profit (Cash Flow)

-$11,692

$109,377

Cash Investment

Down Payment

$85,980

Renos & Furnishing

$10,500

Closing Costs

$12,897

Total

$109,377

DSCR Ratio

Weak

0.60

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.68%

Cap Rate

4.02%

Return on Investment

4.96%

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

$20,403

Deductible property tax

$4,256

Your total deduction

$55,730

Your adjusted annual income

$150,000 - $55,730 = $94,270

Taxes on $94,270 (30%)

$28,281

Your old tax bill

$45,000

Your new tax bill

$28,281

Estimated tax savings

$16,719

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: -